investorscraft@gmail.com

Intrinsic ValueHerc Holdings Inc. (HRI)

Previous Close$143.34
Intrinsic Value
Upside potential
Previous Close
$143.34

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. operates as a leading equipment rental company, serving industrial, construction, and municipal customers across North America. The company generates revenue primarily through short-term and long-term equipment rentals, including aerial work platforms, earthmoving equipment, and material handling solutions. Herc differentiates itself through a diversified fleet, national footprint, and value-added services such as equipment maintenance and logistics support. The company competes in a fragmented industry dominated by regional players and national chains like United Rentals and Sunbelt Rentals. Herc’s strategic focus on high-growth verticals, including infrastructure and renewable energy, strengthens its market position. Its customer base spans contractors, industrial facilities, and government entities, providing resilience against cyclical downturns. The company’s scale and operational efficiency enable competitive pricing and fleet utilization, key drivers of profitability in the capital-intensive rental sector.

Revenue Profitability And Efficiency

Herc Holdings reported $3.37 billion in revenue for FY 2024, with net income of $211 million, reflecting a net margin of approximately 6.3%. Diluted EPS stood at $7.40, supported by strong rental demand and pricing discipline. Operating cash flow reached $1.23 billion, though capital expenditures of $1.05 billion indicate significant reinvestment in fleet modernization and growth. The company’s ability to convert revenue into cash flow underscores operational efficiency.

Earnings Power And Capital Efficiency

Herc’s earnings power is driven by high fleet utilization rates and disciplined cost management. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. However, the capital-intensive nature of the business requires ongoing investment, as seen in the $1.05 billion capex outlay, which aligns with growth initiatives and fleet turnover.

Balance Sheet And Financial Health

Herc’s balance sheet shows $83 million in cash and equivalents against total debt of $5.07 billion, reflecting leverage typical for the equipment rental industry. The debt load supports fleet expansion but necessitates careful liquidity management. The company’s ability to service debt is supported by robust operating cash flow, though investors should monitor leverage ratios in a rising interest rate environment.

Growth Trends And Dividend Policy

Herc has demonstrated consistent revenue growth, benefiting from infrastructure spending and industrial activity. The company pays a dividend of $2.695 per share, signaling confidence in cash flow stability. Future growth may hinge on strategic acquisitions and organic fleet expansion, particularly in high-demand equipment categories. Dividend sustainability will depend on maintaining strong free cash flow post-capex.

Valuation And Market Expectations

Herc’s valuation reflects its position as a mid-tier player in the equipment rental sector. Market expectations likely incorporate steady demand from construction and industrial sectors, offset by cyclical risks. The stock’s performance will depend on execution in fleet utilization and debt management, with investors weighing growth potential against capital intensity.

Strategic Advantages And Outlook

Herc’s strategic advantages include its national scale, diversified customer base, and focus on high-utilization equipment. The outlook is cautiously optimistic, with tailwinds from infrastructure investments and renewable energy projects. Challenges include competitive pricing pressures and interest rate volatility. The company’s ability to balance growth investments with shareholder returns will be critical to long-term success.

Sources

Company filings, 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