investorscraft@gmail.com

Intrinsic ValueHerc Holdings Inc. (0J4L.L)

Previous Close£141.23
Intrinsic Value
Upside potential
Previous Close
£141.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Herc Holdings Inc. is a leading equipment rental supplier operating primarily in the United States and internationally, serving diverse industries including construction, industrial manufacturing, infrastructure, and commercial facilities. The company’s core revenue model is built on renting a broad portfolio of equipment, such as aerial lifts, earthmoving machinery, and material handling tools, supplemented by value-added services like repair, maintenance, and safety training. Its ProSolutions segment offers specialized rental solutions tailored to niche markets, including power generation and climate control, enhancing its competitive edge. Herc Holdings differentiates itself through a customer-centric approach, leveraging a robust sales team, industry catalogs, and strategic participation in trade events to drive demand. The company’s market position is reinforced by its ability to cater to both large-scale industrial clients and smaller contractors, supported by ancillary services like equipment transport and refueling. With a focus on operational efficiency and a diversified customer base, Herc Holdings maintains resilience against cyclical industry downturns, positioning it as a key player in the equipment rental sector.

Revenue Profitability And Efficiency

Herc Holdings reported revenue of $3.37 billion for FY 2024, with net income of $211 million, reflecting a diluted EPS of $7.40. The company generated $1.23 billion in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures of $1.05 billion indicate significant reinvestment in fleet and operational infrastructure, aligning with its growth strategy. The revenue-to-capital expenditure ratio suggests disciplined capital allocation.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to maintain profitability amid high capital intensity, with a net income margin of approximately 6.3%. Operating cash flow comfortably covers capital expenditures, highlighting efficient working capital management. The diluted EPS of $7.40 reflects robust earnings generation, supported by a diversified rental fleet and value-added services.

Balance Sheet And Financial Health

Herc Holdings holds $83 million in cash and equivalents, against total debt of $5.07 billion, indicating a leveraged balance sheet. The debt load is typical for capital-intensive rental businesses, but the strong operating cash flow provides liquidity for debt servicing. The company’s financial health is further supported by its ability to generate consistent cash flows from operations.

Growth Trends And Dividend Policy

The company has demonstrated growth through strategic fleet expansion and service diversification, with revenue reaching $3.37 billion. Herc Holdings pays a dividend of $2.695 per share, reflecting a commitment to shareholder returns. The dividend policy is balanced against reinvestment needs, ensuring sustainable growth while providing income to investors.

Valuation And Market Expectations

With a market capitalization of $3.58 billion and a beta of 1.86, Herc Holdings is viewed as a higher-risk, higher-reward investment within the cyclical equipment rental sector. The valuation reflects expectations of continued demand in construction and industrial markets, tempered by macroeconomic sensitivity.

Strategic Advantages And Outlook

Herc Holdings benefits from a diversified customer base, specialized rental solutions, and a strong service ecosystem. The outlook is positive, driven by infrastructure spending and industrial activity, though cyclical risks remain. The company’s focus on operational efficiency and customer-centric services positions it well for sustained growth.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount