Herc Holdings Inc.
$12.68B- Market cap
- $4.71B
- Debt
- +$8.02B
- Cash
- −$52.00M
Capital structure 37% equity / 63% debt · EV / Revenue 2.90x · EV / EBITDA 23.35x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: HRI stock price at premium vs FWONA $140.92 current versus $1.60 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at FWONA's multiple
Implied fair value · at HRI's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Expensive
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: HRI FY 2025 (ended Dec 31, 2025) · FWONA FY 2025 (ended Dec 31, 2025).
Trendline
Nine fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 37% equity / 63% debt · EV / Revenue 2.90x · EV / EBITDA 23.35x
Capital structure 85% equity / 15% debt · EV / Revenue 7.52x · EV / EBITDA 25.59x
FWONA carries the larger enterprise value at $33.70B against $12.68B; HRI trades on the lower EV / Revenue multiple (2.90x vs 7.52x); HRI on the lower EV / EBITDA (23.35x vs 25.59x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
HERC HOLDINGS INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
LIBERTY MEDIA CORPORATION · implied price per share
Bear
$7.83
Base
$10.65
Bull
$15.66
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
4.12x
0.66x
Net debt / EBITDA
Leverage against operating earnings
14.68x
3.11x
Cash and equivalents
Liquid reserves on the balance sheet
$52.00M
$1.06B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
$8.02B
$5.15B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.