Valuation models
price $232.50 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused99.51 – 125.92111.19109% overvaluedDCF · Perpetuity growth · 10y123.57 – 156.55138.1768% overvaluedDCF · EBITDA exit · 5y259.50 – 282.39270.6414% undervaluedDCF · EBITDA exit · 10y249.47 – 291.22269.3714% undervaluedP/E · peers119.72 – 156.09132.9175% overvaluedP/E · own history257.17 – 484.52380.7639% undervaluedPEG—176.4232% overvaluedEV/EBITDA · peers102.26 – 322.79126.3784% overvaluedEV/Revenue · peers116.15 – 240.24137.7269% overvaluedEarnings power value6.18 – 9.057.433029% overvaluedWall St. consensus target—345.0033% belowCost of capital (WACC)—11.70%—
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
111.19
Vertiv closed at $232.50 — overvalued by 109% vs model.
99.51the model's range125.92
DCF · Perpetuity growth · 5y leads for a high-growth company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
7.43 – 380.76
Wall St. target
345.00 33% below
Above model, 1y
30 of 30 days
How it is valued
Valued asHigh growth
High revenue growth (~22% recent)Moderate margins (13% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.