Valuation Vertiv Holdings Co

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-01-15 pm EST			After hours 07:57:01 pm
172.54 ^USD	+0.98%		175.49	+1.71%

Jan. 15	RBC Raises Price Target on Vertiv Holdings to $200 From $196, Keeps Outperform Rating	MT
Jan. 14	Vertiv Introduces New Modular Liquid Cooling Infrastructure Solution to Support High-Density Compute Requirements in North America and EMEA	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,131	9,381	5,154	18,321	42,642	65,969	65,969	-
Change	-	52.99%	-45.06%	255.47%	132.75%	54.7%	0%	-
Enterprise Value (EV) ¹	7,749	11,914	8,084	20,481	44,343	67,460	66,429	64,915
Change	-	53.74%	-32.14%	153.35%	116.5%	52.13%	-1.53%	-2.28%
P/E ratio	-31.1x	75.7x	68.3x	40.4x	88.8x	48.6x	36.1x	28.6x
PBR	9.56x	6.62x	3.58x	9.1x	17.8x	16.9x	12.3x	9.18x
PEG	-	-0x	-1.7x	0x	11.74x	0x	1x	1.1x
Capitalization / Revenue	1.4x	1.88x	0.91x	2.67x	5.32x	6.45x	5.33x	4.57x
EV / Revenue	1.77x	2.38x	1.42x	2.98x	5.53x	6.59x	5.36x	4.5x
EV / EBITDA	13.3x	17.1x	15.8x	18.2x	27x	30.5x	22.8x	18.1x
EV / EBIT	16.7x	25.3x	18.4x	19.4x	28.6x	32.5x	24x	19x
EV / FCF	47.1x	86.6x	-32x	26.5x	38.5x	44.9x	36.9x	27.8x
FCF Yield	2.12%	1.15%	-3.13%	3.77%	2.6%	2.23%	2.71%	3.6%
Dividend per Share ²	0.01	0.01	0.01	0.025	0.1125	0.1558	0.1928	0.2381
Rate of return	0.05%	0.04%	0.07%	0.05%	0.1%	0.09%	0.11%	0.14%
EPS ²	-0.6	0.33	0.2	1.19	1.28	3.547	4.782	6.039
Distribution rate	-1.67%	3.03%	5%	2.1%	8.79%	4.39%	4.03%	3.94%
Net sales ¹	4,371	4,998	5,692	6,863	8,012	10,236	12,388	14,429
EBITDA ¹	580.9	698	511.2	1,128	1,644	2,215	2,908	3,577
EBIT ¹	465.3	471	439.2	1,054	1,552	2,075	2,767	3,411
Net income ¹	-183.6	119.6	76.6	460.2	495.8	1,371	1,874	2,361
Net Debt ¹	1,618	2,533	2,930	2,160	1,701	1,491	460.3	-1,053
Reference price ²	18.67	24.97	13.66	48.03	113.61	172.54	172.54	172.54
Nbr of stocks (in thousands)	328,413	375,674	377,296	381,442	375,336	382,338	382,338	-
Announcement Date	2/24/21	2/23/22	2/22/23	2/21/24	2/12/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VERTIV HOLDINGS CO	48.17x	6.53x	30.18x	0.09%	65.33B
SIEMENS AG	24.67x	2.86x	15.68x	2.17%	235B
SCHNEIDER ELECTRIC SE	29.29x	3.56x	16.83x	1.79%	151B
EATON CORPORATION PLC	31.11x	5.01x	21.2x	1.24%	129B
DELTA ELECTRONICS, INC.	44.61x	4.86x	24.16x	0.96%	87.2B
EMERSON ELECTRIC CO.	30.28x	4.94x	17.16x	1.49%	83.31B
DELTA ELECTRONICS (THAILAND)	84.64x	9.98x	57.51x	0.37%	63.47B
AMETEK, INC.	32.88x	6.79x	21.37x	0.58%	48.6B
ROCKWELL AUTOMATION, INC.	37.25x	5.6x	24.17x	1.3%	46.91B
LEGRAND	26.6x	3.83x	16.23x	1.87%	38.46B
Average	38.95x	5.39x	24.45x	1.19%	94.79B
Weighted average by Cap.	35.36x	4.74x	22.06x	1.41%