Herc Holdings Inc. (HRI) DCF Valuation

Herc Holdings Inc. (HRI) DCF Valuation

US | Industrials | Rental & Leasing Services | NYSE
Herc Holdings Inc. (HRI) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

Herc Holdings Inc. (HRI) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Discover the true potential of Herc Holdings Inc. (HRI) with our advanced DCF Calculator! Adjust critical assumptions, explore various scenarios, and evaluate how different changes affect Herc Holdings Inc. (HRI) valuation – all within a comprehensive Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 1,781.3 2,073.1 2,738.8 3,282.0 3,374.0 3,974.0 4,680.6 5,513.0 6,493.3 7,648.0
Revenue Growth, % 0 16.38 32.11 19.83 2.8 17.78 17.78 17.78 17.78 17.78
EBITDA 654.6 865.4 1,186.2 1,426.0 1,357.0 1,633.1 1,923.5 2,265.5 2,668.4 3,142.9
EBITDA, % 36.75 41.74 43.31 43.45 40.22 41.09 41.09 41.09 41.09 41.09
Depreciation 466.4 488.7 630.8 755.0 806.0 951.2 1,120.4 1,319.6 1,554.3 1,830.6
Depreciation, % 26.18 23.57 23.03 23 23.89 23.94 23.94 23.94 23.94 23.94
EBIT 188.2 376.7 555.4 671.0 551.0 681.9 803.1 945.9 1,114.1 1,312.2
EBIT, % 10.57 18.17 20.28 20.44 16.33 17.16 17.16 17.16 17.16 17.16
Total Cash 33.0 35.1 53.5 71.0 83.0 80.5 94.8 111.6 131.5 154.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 301.2 388.1 522.5 563.0 589.0
Account Receivables, % 16.91 18.72 19.08 17.15 17.46
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.0000000482 0 0 0 0.00000000965 0.00000000965 0.00000000965 0.00000000965 0.00000000965
Accounts Payable 125.8 280.6 318.3 212.0 248.0 365.8 430.9 507.5 597.8 704.1
Accounts Payable, % 7.06 13.54 11.62 6.46 7.35 9.21 9.21 9.21 9.21 9.21
Capital Expenditure -385.5 -641.8 -1,272.2 -1,476.0 -1,209.0 -1,429.5 -1,683.7 -1,983.1 -2,335.7 -2,751.1
Capital Expenditure, % -21.64 -30.96 -46.45 -44.97 -35.83 -35.97 -35.97 -35.97 -35.97 -35.97
Tax Rate, % 27.49 27.49 27.49 27.49 27.49 27.49 27.49 27.49 27.49 27.49
EBITAT 147.4 290.6 422.9 520.9 399.5 520.6 613.2 722.2 850.6 1,001.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 52.9 205.4 -315.2 -346.9 6.5 39.2 -11.3 -13.4 -15.7 -18.5
WACC, % 15.3 15.23 15.17 15.26 14.94 15.18 15.18 15.18 15.18 15.18
PV UFCF
SUM PV UFCF -1.3
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) -19
Terminal Value -127
Present Terminal Value -63
Enterprise Value -64
Net Debt 819
Equity Value -883
Diluted Shares Outstanding, MM 29
Equity Value Per Share -30.98

What You Will Receive

  • Comprehensive Financial Model: Herc Holdings Inc. (HRI)’s actual data supports accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation analysis.
  • Flexible and Reusable: Designed for adaptability, allowing for multiple uses in detailed forecasting.

Key Features

  • Comprehensive Herc Financials: Gain access to precise historical data and future forecasts for Herc Holdings Inc. (HRI).
  • Tailorable Forecast Assumptions: Modify highlighted cells for parameters such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries that help you visualize your valuation outcomes.
  • Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the pre-configured Excel file featuring Herc Holdings Inc.'s (HRI) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Herc Holdings Inc. (HRI)?

  • Accurate Data: Utilize real Herc Holdings financials for dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the field.
  • User-Friendly: Designed with an intuitive interface and clear instructions for ease of use by all.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Herc Holdings Inc. (HRI) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Herc Holdings Inc. (HRI).
  • Consultants: Deliver professional valuation insights for Herc Holdings Inc. (HRI) to clients quickly and accurately.
  • Business Owners: Understand how companies like Herc Holdings Inc. (HRI) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Herc Holdings Inc. (HRI).

What the Template Contains

  • Preloaded HRI Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.