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

$165.76

Today's Fair Value

$222.27 +34.09%

Margin of Safety

+25.42%

Projected Value (5Y)

$357.97 +115.96%

Dividends Paid (5Y)

$24.46

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: 34.37% | CAGR (5y): 41.14%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 5.6x)

Discount Rate