What Is VRT Fair Value?
Vertiv (VRT) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Vertiv (VRT) has a composite fair value estimate of $144.51 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $304.57, suggesting the stock is overvalued by 52.6%.
Data as of July 16, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$144.51
vs. current price of $304.57(-52.6%)
How Is VRT Fair Value Calculated?
Four independent models estimate what VRT is worth. Each uses different inputs and assumptions. The composite blends them by weight.
VRT Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$145.35
-52.3%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$3.53
-98.8%Overvalued
Inputs used
VRT Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$40.20
-86.8%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$296.32
-2.7%Fair Value
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $304.57 is 52.3% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.46B | $2.13B |
| Year 2 | $3.07B | $2.31B |
| Year 3 | $3.84B | $2.50B |
| Year 4 | $4.80B | $2.71B |
| Year 5 | $6.00B | $2.94B |
| Year 6 | $7.49B | $3.18B |
| Year 7 | $9.37B | $3.45B |
| Year 8 | $11.71B | $3.74B |
| Year 9 | $14.64B | $4.05B |
| Year 10 | $18.30B | $4.39B |
| Terminal Value | $146.05B | $35.05B |
What Are VRT's Key Financial Metrics?
Earnings & Growth
Current Price
$304.57
EPS (TTM)
$3.99
Forward P/E
34.3
Profit Margin
14.4%
Cash & Balance Sheet
Free Cash Flow
2B
EBITDA
2.4B
Book Value
$11.06
Total Debt
3.3B
What Do Analysts Say About VRT?
Low
$236.00
Average
$379.60
High
$500.00
Upside
+24.6%
VRT Fair Value FAQ
What is the fair value of VRT?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), VRT's estimated fair value is $144.51. The stock is currently trading at $304.57, which makes it overvalued by our analysis.
How is VRT's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is VRT overvalued or undervalued?
Based on our analysis, VRT is overvalued. The current price of $304.57 is 52.6% above our estimated fair value of $144.51.
What do Wall Street analysts say about VRT?
25 analysts cover Vertiv with a consensus rating of "Strong Buy." The average price target is $379.60, ranging from $236.00 to $500.00. This implies 24.6% upside from the current price.