Vertiv Holdings Co designs, manufactures, and services critical digital infrastructure for data centers, communication networks, and commercial/industrial environments. Its core product families — AC/DC power management, thermal/cooling (liquid and air), integrated racks, modular solutions, and monitoring/DCIM software — are the essential life-support systems for every hyperscale and enterprise data center on the planet.
The company sells under the Liebert (power and cooling), NetSure (telecom DC power), Geist (rack PDUs), and Avocent (KVM/DCIM) brands through direct sales, channel partners, and OEM relationships. Revenue is split roughly 60% Americas, 25% EMEA, and 15% Asia Pacific.
Vertiv went public in 2018 via a SPAC with Platinum Equity and has since executed a dramatic financial transformation: from negative OCF and near-insolvent balance sheet in 2022 to $2.1B operating cash flow and $3.94B in equity in FY2025. With ~31,000 employees globally, it operates in a duopoly/oligopoly alongside Eaton and Schneider Electric in data-center power, with a growing lead in liquid cooling for GPU clusters.
Structural AI-infrastructure beneficiary with durable pricing power. Every GPU cluster requires roughly 3–5 kW of power and cooling per kW of compute. As NVIDIA Blackwell and successor architectures scale to 1 MW+ rack densities, Vertiv's liquid-cooling and high-density power products become a non-negotiable line item. Q1 2026 organic revenue grew 23% YoY; management guides 29–31% organic for full-year 2026.
Backlog visibility is exceptional. VRT exited Q1 2026 with a $12.45B order backlog — up 80% year-over-year — providing roughly 4–5 quarters of forward revenue cover and significant protection against demand cyclicality. Customer deposits and deferred revenue on the balance sheet ($1.81B at FY25) further derisk the revenue ramp.
Margin inflection is structural, not cyclical. EBITDA margin expanded from 10.8% (FY2022) to 21.6% (FY2025) as volume leverage, pricing, and manufacturing efficiency compounded. Management targets >27% EBITDA margin by 2030. Operating FCF conversion (OCF/EBITDA) is already 96% — a signal of high-quality earnings, not financial engineering.
Balance sheet fully repaired. Net debt fell from $3.09B (FY2022) to $1.68B (FY2025) even as the company invested $1.18B in acquisitions in 2025. Interest coverage is 22x, and leverage is <1x EBITDA — offering significant capacity for further M&A or buybacks.
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $5.00B | $5.69B | $6.86B | $8.01B | $10.23B |
| Gross Profit | $1.38B | $1.40B | $2.22B | $2.75B | $3.51B |
| Gross Margin | 27.6% | 24.6% | 32.3% | 34.4% | 34.4% |
| Operating Income (EBIT) | $269M | $222M | $907M | $1,379M | $1,897M |
| EBIT Margin | 5.4% | 3.9% | 13.2% | 17.2% | 18.5% |
| EBITDA | $484M | $617M | $1,024M | $1,193M | $2,206M |
| EBITDA Margin | 9.7% | 10.8% | 14.9% | 14.9% | 21.6% |
| Interest Expense | $91M | $147M | $219M | $150M | $86M |
| Net Income | $120M | $77M | $460M | $496M | $1,333M |
| EPS (Diluted) | $0.34 | ($0.04) | $1.19 | $1.28 | $3.41 |
| D&A | $227M | $302M | $271M | $277M | $309M |
| SG&A | $843M | $896M | $1,009M | $1,022M | $1,618M |
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $447M | $273M | $789M | $1,232M | $1,728M |
| Accounts Receivable | $1,536M | $1,889M | $2,185M | $2,363M | $3,109M |
| Inventory | $616M | $822M | $884M | $1,244M | $1,457M |
| Total Current Assets | $2,699M | $3,159M | $4,002M | $5,102M | $6,820M |
| Goodwill & Intangibles | $3,468M | $3,101M | $3,003M | $2,808M | $3,929M |
| Total Assets | $6,940M | $7,096M | $7,999M | $9,133M | $12,212M |
| Total Debt | $3,128M | $3,368M | $3,126M | $3,317M | $3,403M |
| Net Debt | $2,681M | $3,095M | $2,338M | $2,085M | $1,675M |
| Deferred Revenue | $291M | $359M | $639M | $1,063M | $1,815M |
| Total Liabilities | $5,522M | $5,654M | $5,984M | $6,698M | $8,271M |
| Total Equity | $1,418M | $1,442M | $2,015M | $2,434M | $3,941M |
| Book Value / Share | $3.99 | $3.83 | $5.30 | $6.47 | $10.33 |
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $211M | ($153M) | $901M | $1,319M | $2,114M |
| Capital Expenditures | ($85M) | ($111M) | ($135M) | ($184M) | ($220M) |
| Free Cash Flow | $126M | ($264M) | $766M | $1,135M | $1,894M |
| FCF Margin | 2.5% | n/m | 11.2% | 14.2% | 18.5% |
| Acquisitions (net) | ($1,142M) | ($5M) | ($17M) | ($18M) | ($1,185M) |
| Stock-Based Comp | $23M | $25M | $25M | $35M | $46M |
| Dividends Paid | ($4M) | ($4M) | ($10M) | ($42M) | ($67M) |
| Net Change in Cash | ($96M) | ($174M) | +$515M | +$444M | +$558M |
| Multiple | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 (Current) |
|---|---|---|---|---|---|
| P/E (Trailing) | 74.2x | 67.2x | 39.7x | 86.3x | 92.6x |
| EV/EBITDA | 23.9x | 13.4x | 20.1x | 37.6x | 55.8x |
| P/S | 1.78x | 0.90x | 2.66x | 5.34x | 11.86x |
| P/B | 6.3x | 3.6x | 9.1x | 17.6x | 30.6x |
| P/FCF | 70.3x | n/m | 23.8x | 37.7x | 64.0x |
| EV/Revenue | 2.31x | 1.45x | 3.00x | 5.60x | 12.02x |
| Net Debt/EBITDA | 5.54x | 5.02x | 2.28x | 1.75x | 0.76x |
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Return on Equity (ROE) | 8.4% | 5.3% | 22.8% | 20.4% | 33.8% |
| Return on Assets (ROA) | 1.7% | 1.1% | 5.8% | 5.4% | 10.9% |
| Return on Invested Capital | 3.8% | 1.9% | 13.6% | 14.6% | 18.5% |
| Asset Turnover | 0.72x | 0.80x | 0.86x | 0.88x | 0.84x |
| Inventory Turnover | 5.87x | 5.22x | 5.25x | 4.23x | 4.61x |
| DSO (days) | 112d | 121d | 116d | 108d | 111d |
| Interest Coverage | 2.97x | 1.51x | 4.14x | 9.17x | 22.0x |
| FCF Conversion (FCF/Net Inc) | 105% | n/m | 166% | 229% | 142% |
| Metric | FY2025A | FY2027E | FY2028E | FY2030E |
|---|---|---|---|---|
| Revenue (avg) | $10.23B | $17.64B | $21.26B | $26.85B |
| Revenue (low) | — | $16.99B | $21.17B | $25.73B |
| Revenue (high) | — | $18.35B | $21.36B | $29.34B |
| EBITDA (avg) | $2.21B | $2.54B | $3.06B | $3.86B |
| EPS (avg, diluted) | $3.41A | $8.75 | $11.07 | $14.92 |
| EPS (low) | — | $7.12 | $9.86 | $14.11 |
| EPS (high) | — | $9.51 | $12.33 | $16.72 |
| Fwd P/E (at $315.71) | 92.6x (ttm) | 36.1x | 28.5x | 21.2x |
| Implied Rev CAGR | — | +31% ('25→'27) | +20% ('27→'28) | +12% ('28→'30) |
| # Analysts (Rev) | — | 19 | 18 | 9 |
FY2024 reflects ~$600M share repurchase program. Diluted share count slightly elevated by stock options outstanding. SBC totaling $46M in FY25 is modest (<0.5% of revenue).
| Filing Date | Insider | Role | Type | Shares | Price | A/D |
|---|---|---|---|---|---|---|
| 2026-05-06 | Armul Scott | Chief Product & Tech Officer | F-InKind | 511 | $330.97 | D |
| 2026-05-06 | Ryan Paul | President, EMEA | F-InKind | 735 | $330.97 | D |
| 2026-05-06 | Karlborg Anders | EVP, Logistics & OpEx | F-InKind | 144 | $330.97 | D |
| 2026-05-06 | He Ying Frieda | Chief Procurement Officer | A-Award | 3,941 | $341.02 | A |
| 2026-03-10 | Louie Matthew | Director | A-Award | 5,578 | $241.78 | A |
| 2026-03-10 | Karlborg Anders | EVP, Logistics & OpEx | A-Award | 7,415 | $241.78 | A |
F-InKind transactions are tax withholding events on RSU vesting — not discretionary sales. No open-market sales detected in the 60-day window. Option grants in March reflect normal annual compensation cycle.
AI capex supercycle extends through 2028+. Hyperscalers (Microsoft, Google, Amazon, Meta) have publicly committed to $300B+ in 2026 capex alone. If data-center power density continues to scale (GB200 NVL72 racks at 120 kW; future Rubin Ultra at 200 kW+), Vertiv's high-density cooling and power products are on every BOM with no credible substitute. Backlog of $12.45B provides exceptional revenue visibility.
Margin path to 27%+ EBITDA by 2030. Management's 2030 financial framework implies EBITDA margins of 27%+ on revenues approaching $20–25B. If volume leverage, services mix (higher-margin recurring), and pricing power on custom liquid-cooling systems compound as expected, $8–9 EPS by 2027 is achievable — implying <40x on near-term earnings at the current price.
International acceleration + new geographies. EMEA and APAC hyperscaler build-outs (UAE, Saudi Arabia, Southeast Asia) are in early innings. VRT's Q1 2026 Americas grew 53% YoY; international is catching up. Any large sovereign AI fund commitment (e.g., SoftBank/OpenAI US project, Saudi NeoM) would be incremental upside.
M&A creates liquid-cooling moat. The 2025 acquisitions of E&I Engineering (liquid cooling fab) and others deepened the liquid cooling supply chain. VRT is now able to ship complete liquid-to-liquid cooling systems in-house, closing the technology gap with niche competitors and creating a higher-margin recurring services stream.
Valuation is pricing perfection. At 55x EV/EBITDA and 93x trailing P/E, VRT is valued as a software-like compounder, not an industrial manufacturer. Any demand pause, execution miss, or macro shock could compress multiples rapidly given a Beta of 2.1. The stock lost 40% from peak to trough in H1 2025 on tariff fears — a reminder of how quickly sentiment can shift.
Customer concentration and hyperscaler negotiating power. A handful of hyperscalers represent the bulk of VRT's backlog. These customers are sophisticated negotiators with internal engineering teams that could over time design around some VRT components or bring more capacity in-house (e.g., custom immersion cooling). Any sign of backlog cancellation or pricing pressure would be a significant negative.
Supply chain and tariff exposure. Vertiv has meaningful manufacturing outside the US, and its Bill of Materials includes significant steel, copper, and electronic components sourced from Asia. Tariff escalation (particularly US-China trade friction) creates input cost risk. While VRT has demonstrated pricing power, a tariff-driven cost shock could squeeze margins before pricing adjustments catch up.
Competitive intensity rising. Eaton, Schneider Electric, Legrand, and emerging players (HPE, SMCI, startups in immersion cooling) are all increasing R&D and capex in liquid cooling. If VRT's technology lead narrows, pricing power erodes. Additionally, NVIDIA and hyperscalers may increasingly partner directly with Tier 2 vendors, bypassing VRT's premium positioning.
Scenarios framed on forward P/E and EV/EBITDA applied to FY2027 consensus estimates (EPS $8.75, EBITDA $2.54B). VRT is a high-beta (2.10) cyclical-growth industrial; the data-center capex cycle is the primary swing factor, not near-term earnings. Bull and bear scenarios reflect multiple expansion / compression more than EPS revision.
This report was generated using FMP financial data as of 2026-06-01. This is for informational purposes only and does not constitute investment advice. Past performance is not indicative of future results.