investorscraft@gmail.com

Intrinsic ValueVertiv Holdings Co (VRT)

Previous Close$186.28
Intrinsic Value
Upside potential
Previous Close
$186.28

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

Vertiv Holdings Co operates in the critical digital infrastructure and continuity solutions sector, providing power, cooling, and IT infrastructure solutions to data centers, communication networks, and commercial/industrial environments. The company generates revenue through a mix of hardware sales, lifecycle services, and software-enabled monitoring solutions, catering to hyperscale cloud providers, enterprises, and colocation operators. Vertiv’s market position is strengthened by its global footprint, deep technical expertise, and partnerships with leading technology firms, positioning it as a key enabler of the digital economy. The company competes in a fragmented but growing industry, driven by increasing demand for energy-efficient and high-availability infrastructure. Vertiv differentiates itself through integrated solutions that optimize performance and reliability, supported by a strong service network. Its focus on sustainability and edge computing further enhances its relevance in evolving market trends.

Revenue Profitability And Efficiency

Vertiv reported revenue of $8.01 billion for FY 2024, with net income of $495.8 million, reflecting a net margin of approximately 6.2%. Diluted EPS stood at $1.28, while operating cash flow reached $1.32 billion, indicating robust cash generation. Capital expenditures of $167 million suggest disciplined reinvestment, supporting growth without excessive outlays. The company’s profitability metrics demonstrate improving operational efficiency amid scaling demand for its solutions.

Earnings Power And Capital Efficiency

Vertiv’s earnings power is underscored by its ability to convert revenue into strong operating cash flow, which significantly exceeds net income due to non-cash adjustments. The company’s capital efficiency is evident in its ability to fund growth while maintaining healthy liquidity, with operating cash flow covering capital expenditures multiple times over. This positions Vertiv to sustain investments in innovation and market expansion.

Balance Sheet And Financial Health

Vertiv’s balance sheet shows $1.23 billion in cash and equivalents against total debt of $3.15 billion, indicating a leveraged but manageable position. The company’s liquidity appears sufficient to meet near-term obligations, supported by strong cash flow generation. Debt levels are typical for capital-intensive infrastructure providers, and Vertiv’s improving profitability should aid deleveraging over time.

Growth Trends And Dividend Policy

Vertiv benefits from secular growth in data center demand, driven by cloud computing and AI adoption. The company’s dividend of $0.125 per share reflects a conservative payout ratio, prioritizing reinvestment for growth. Historical trends suggest revenue and earnings expansion, though cyclicality in capex spending by customers may cause variability.

Valuation And Market Expectations

Vertiv’s valuation reflects its growth trajectory and margin expansion potential, trading at a premium to traditional industrials due to its tech-adjacent exposure. Market expectations likely incorporate sustained demand for critical infrastructure, though macroeconomic sensitivity could weigh on multiples. The stock’s performance hinges on execution in high-growth segments like edge computing and energy efficiency.

Strategic Advantages And Outlook

Vertiv’s strategic advantages include its comprehensive product portfolio, global service network, and focus on energy-efficient solutions. The outlook remains positive, supported by digitalization tailwinds, though supply chain risks and competition warrant monitoring. Management’s emphasis on innovation and operational discipline positions the company to capitalize on long-term industry growth.

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