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 $159.84 per share. The share price was $253.28 on September 25, 2026, 58% 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% | $96.99 | -62% |
| Base | 15.0% | 9.0% | $159.84 | -37% |
| Bull | 20.0% | 8.0% | $276.87 | +9% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $207.42 | $222.26 | $240.39 | $263.06 | $292.20 |
| 8.0% | $171.68 | $181.30 | $192.67 | $206.31 | $222.99 |
| 9.0% | $145.67 | $152.25 | $159.84 | $168.69 | $179.16 |
| 10.0% | $125.95 | $130.62 | $135.93 | $141.99 | $148.98 |
| 11.0% | $110.52 | $113.95 | $117.78 | $122.09 | $126.98 |
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