Back to VRT Overview
NYQ · Valuation Lab
VRT
Vertiv Holdings Co
Last$277.94
Market cap107B
EV/EBITDA40.0x
Intrinsic value
$177.65
MoS -56.5% · Overvalued
Assuming 23.5% FCF margin and 24.1% Y1–5 growth.
Upside to price
EV (DCF)68.6B
Terminal share47%
Expected IV$182.54
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 47% of EV
PV of stage FCFs36.6B
PV of terminal value32B
Enterprise value68.6B
Net cash / (debt)-227.6M
Equity value68.4B
Intrinsic value / share$177.65
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 14.2B | 3.3B | 2.9B | 87.5% |
| Y2 | 17.7B | 4.2B | 3.2B | 76.6% |
| Y3 | 21.9B | 5.2B | 3.5B | 67.0% |
| Y4 | 27.2B | 6.4B | 3.8B | 58.6% |
| Y5 | 33.8B | 7.9B | 4.1B | 51.3% |
| Y6 | 37.8B | 8.9B | 4B | 44.9% |
| Y7 | 42.4B | 10B | 3.9B | 39.3% |
| Y8 | 47.5B | 11.2B | 3.8B | 34.4% |
| Y9 | 53.2B | 12.5B | 3.8B | 30.1% |
| Y10 | 59.5B | 14B | 3.7B | 26.3% |
| Terminal | — | — | 32B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.