/
DCF Valuation
Base-case fair value
$219.30
Intrinsic $292.40 · 25% MOS
Current price: $297.88
Base-case summary
Our base-case DCF for Vertiv Holdings Co (VRT) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 75.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $2.3B in trailing free cash flow, this produces an intrinsic value of $292.40 per share. A 25% safety margin gives a fair value of $219.30, suggesting the stock is currently 26% overvalued against the $297.88 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$2.3B
Cash & equivalents
$2.5B
Total debt
$3.0B
Shares outstanding
392M