investorscraft@gmail.com

Intrinsic Value of H&E Equipment Services, Inc. (HEES)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

H&E Equipment Services, Inc. operates as a leading integrated equipment services company, primarily serving the industrial, construction, and infrastructure sectors. The company generates revenue through equipment rentals, sales of new and used machinery, and complementary services such as parts distribution, repair, and maintenance. Its diversified portfolio includes aerial work platforms, cranes, earthmoving equipment, and material handling machinery, positioning it as a critical enabler for large-scale construction and industrial projects across the U.S. HEES differentiates itself through a national footprint, deep industry expertise, and a customer-centric approach that emphasizes reliability and operational efficiency. The company’s rental-centric model provides recurring revenue streams while mitigating cyclical downturns in equipment sales. Its strategic focus on high-growth regions and key end markets, such as energy and commercial construction, enhances its competitive positioning. HEES maintains strong relationships with OEMs and leverages its scale to optimize fleet utilization, ensuring resilience in a competitive and capital-intensive industry.

Revenue Profitability And Efficiency

In FY 2024, HEES reported revenue of $1.52 billion, with net income of $123 million, reflecting a net margin of approximately 8.1%. Diluted EPS stood at $3.37, demonstrating solid profitability. Operating cash flow was robust at $498 million, though capital expenditures of $451 million indicate significant reinvestment in fleet modernization and growth. The company’s ability to convert revenue into cash underscores operational efficiency despite high capex demands.

Earnings Power And Capital Efficiency

HEES exhibits strong earnings power, driven by its rental-focused model, which provides stable cash flows. The company’s capital efficiency is evident in its disciplined fleet management and ability to maintain high utilization rates. While capex is substantial, it aligns with long-term growth strategies, ensuring competitive fleet quality. The balance between reinvestment and profitability suggests prudent capital allocation.

Balance Sheet And Financial Health

HEES maintains a manageable financial position, with $16.4 million in cash and equivalents and total debt of $243.6 million. The debt level appears sustainable given the company’s cash flow generation. The balance sheet supports ongoing operations and growth initiatives, though liquidity could be bolstered to cushion against economic volatility in the cyclical equipment market.

Growth Trends And Dividend Policy

HEES has demonstrated consistent growth, supported by demand in construction and industrial sectors. The company pays a dividend of $1.10 per share, reflecting a commitment to shareholder returns. Future growth may hinge on fleet expansion and regional market penetration, with dividends likely to remain stable barring significant downturns.

Valuation And Market Expectations

The market values HEES at a P/E multiple derived from its $3.37 EPS, reflecting expectations of steady performance in its niche. Investors likely price in cyclical risks but reward the company’s rental-driven resilience and sector tailwinds. Valuation metrics should be weighed against industry peers for context.

Strategic Advantages And Outlook

HEES benefits from its national scale, diversified equipment portfolio, and strong customer relationships. The outlook remains positive, supported by infrastructure spending and industrial activity, though macroeconomic fluctuations pose risks. Strategic fleet investments and operational discipline position the company to capitalize on long-term demand trends.

Sources

Company filings (10-K), investor presentations

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