As of 2024-12-15, the Intrinsic Value of Vertiv Holdings Co (VRT) is
70.03 USD. This VRT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 125.78 USD, the upside of Vertiv Holdings Co is
-44.30%.
The range of the Intrinsic Value is 47.20 - 133.31 USD
70.03 USD
Intrinsic Value
VRT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.20 - 133.31 |
70.03 |
-44.3% |
| DCF (Growth 10y) |
69.05 - 185.13 |
100.03 |
-20.5% |
| DCF (EBITDA 5y) |
97.83 - 110.53 |
103.96 |
-17.4% |
| DCF (EBITDA 10y) |
124.96 - 156.97 |
139.94 |
11.3% |
| Fair Value |
7.75 - 7.75 |
7.75 |
-93.84% |
| P/E |
44.79 - 54.52 |
49.60 |
-60.6% |
| EV/EBITDA |
70.87 - 88.91 |
79.53 |
-36.8% |
| EPV |
10.11 - 15.57 |
12.84 |
-89.8% |
| DDM - Stable |
13.97 - 48.16 |
31.07 |
-75.3% |
| DDM - Multi |
31.95 - 85.89 |
46.61 |
-62.9% |
VRT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
47,210.27 |
| Beta |
3.41 |
| Outstanding shares (mil) |
375.34 |
| Enterprise Value (mil) |
49,232.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.33% |
| Cost of Debt |
4.93% |
| WACC |
8.98% |