DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Herc Holdings Inc. (HRI)

Industrials | Rental & Leasing Services

Today's Price

$140.74

Today's Fair Value

$208.59 +48.21%

Margin of Safety

+32.53%

Projected Value (5Y)

$335.93 +138.69%

Dividends Paid (5Y)

$16.15

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 27.12% | CAGR (5y): 19.99%

Diluted Shares Growth Rate

Regression: 0.63% | CAGR (5y): 1.32%

Dividend Growth Rate

Regression: 5.88% | CAGR (5y): 5.91%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.66x)

Discount Rate