DCF Sandbox

Interactive Discounted Cash Flow analysis

VRT

VRT

Vertiv Holdings Co

Sector Physical AI Infrastructure
Current Price $253.78
Free Cash Flow $2,003,800,000
Market Cap $97,095,835,648
Shares Outstanding 382,598,464
Last Updated Feb. 26, 2026

DCF Parameters

10.0%
5% 20%
15.0%
0% 30%
Recalculating...

Valuation Result

Intrinsic Value / Share

$116.22

at 10.0% discount, 15.0% growth

Margin of Safety

-118.4%

▼ Trading above intrinsic value

Current Market Price $253.78
Price vs. Intrinsic Value $253.78 > $116.22

Historical Margin of Safety