What is Vertiv Holdings Co worth?
With the base-case assumptions below, a discounted cash flow model on Vertiv Holdings Co's reported free cash flow gives $161.66 per share. The share price was $192.97 on November 10, 2026, 19% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $98.81 | -49% |
| Base | 15.0% | 9.0% | $161.66 | -16% |
| Bull | 20.0% | 8.0% | $278.69 | +44% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $209.25 | $224.08 | $242.22 | $264.89 | $294.03 |
| 8.0% | $173.50 | $183.12 | $194.49 | $208.14 | $224.82 |
| 9.0% | $147.49 | $154.07 | $161.66 | $170.52 | $180.99 |
| 10.0% | $127.77 | $132.45 | $137.75 | $143.81 | $150.80 |
| 11.0% | $112.34 | $115.77 | $119.61 | $123.92 | $128.80 |
Where the presets come from
Base: years 1 to 5 grow at Vertiv Holdings Co's revenue growth rate over the last 5 fiscal years (18.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions