Vertiv Holdings Co

Vertiv Holdings Co

VRTยทNYSE

$331.44

-0.91%
IndustrialsElectrical Equipment & Parts

Vertiv Holdings Co, together with its subsidiaries, designs, manufactures, and services critical digital infrastructure technologies and life cycle services for data centers, communication networks, and commercial and industrial environments. It offers AC and DC power management products, thermal management products, integrated rack systems, modular solutions, and management systems for monitoring and controlling digital infrastructure that are integral to the technologies used for various services, including e-commerce, online banking, file sharing, video on-demand, energy storage, wireless communications, Internet of Things, and online gaming. The company also provides lifecycle management services, predictive analytics, and professional services for deploying, maintaining, and optimizing its products and their related systems; and preventative maintenance, acceptance testing, engineering and consulting, performance assessments, remote monitoring, training, spare parts, and critical digital infrastructure software services. It offers its products primarily under the Liebert, NetSure, Geist, E&I, Powerbar, and Avocent brands. The company serves social media, financial services, healthcare, transportation, retail, education, and government industries through a network of direct sales professionals, independent sales representatives, channel partners, and original equipment manufacturers in the Americas, the Asia Pacific, Europe, the Middle East, and Africa. Vertiv Holdings Co is headquartered in Columbus, Ohio.

At a Glance

Live Snapshot
Market Cap$127.31B
EPS3.4900
P/E Ratio46.40
Earnings Date07/29/2026
Vertiv Holdings Co

Vertiv Holdings Co Fair Value Envelope

VRT ยท NYSE

Our analysis suggests that VRT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $331.44, this represents a potential HIDDEN relative to our calculated worth for Vertiv Holdings Co.

Intrinsic Value
Current Price: $331.44

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$3,169.3B
+ Cash & Equivalents$1.7B
Firm Value$3,171.0B
- Debt$3.4B
Equity Value$3,167.6B
/ Shares Outstanding382,325,497B
DCF Value$8.3K
UNDERVALUED BY 2400%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$3.5B
$5.9B
$9.8B
$16.4B
$27.3B
$45.6B
$76.0B
$126.8B
$211.6B
$352.9B
Maintenance CapEx
-$73.4M
-$122.5M
-$204.3M
-$340.8M
-$568.5M
-$948.5M
-$1.6B
-$2.6B
-$4.4B
-$7.3B
Owner Earnings
$3.5B
$5.8B
$9.6B
$16.0B
$26.7B
$44.6B
$74.4B
$124.2B
$207.1B
$345.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$3.2B
$4.9B
$7.6B
$11.8B
$18.2B
$28.1B
$43.4B
$67.1B
$103.6B
$160.1B
Terminal Value represents 85.9% of Enterprise Value