Research / Stock / VRT
V
VRT
Vertiv Holdings Co
255.75
+0.78 +0.31%
close 2026-08-25
Assumptions
28.6%
Market is pricing 28.6%— you agree
Actually grew +63.0%/yrFCF, 2020–2025 — the market is pricing 34.4pts SLOWER than history
10 yrs
3.00%
14.05%
14.1% derived for this company beta 2.15 (1254d vs the S&P 500) · cost of equity 14.4% = 4.7% risk-free + 2.15 × 4.5% premium · 3% debt at 3.0%, taxed at 23%
Fair value
$254.90
-0.3%
At the market's assumptionsCurrent price $255.75Enterprise value 97.5B
Bear $182.21 (23.6% growth)Bull $355.23 (33.6%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 28.6%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
40% the 10 forecast years60% terminal value