Valuation United Rentals, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 12:39:40 31/07/26 am AEST			5-day change	1st Jan Change
1,068.11 ^USD	+1.23%		-6.30%	+31.96%

28/07	CICC Adjusts Price Target on United Rentals to $1,187 From $1,044, Maintains Outperform Rating	MT
27/07	Raymond James Adjusts PT on United Rentals to $1,325 From $1,275, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,056	24,634	38,867	46,227	51,497	65,673	-	-
Change	-	2.4%	57.78%	18.94%	11.4%	27.53%	-	-
Enterprise Value (EV) ¹	33,597	35,898	50,022	59,176	65,267	80,121	80,042	79,878
Change	-	6.85%	39.35%	18.3%	10.29%	22.76%	-0.1%	-0.21%
P/E	17.5x	12x	16.3x	18.2x	21x	23x	19.6x	17.3x
PBR	6.33x	3.56x	4.83x	5.42x	5.69x	6.68x	5.92x	5.11x
PEG	-	0.2x	0.9x	1.88x	-101.56x	1.2x	1.1x	1.3x
Capitalization / Revenue	2.48x	2.12x	2.71x	3.01x	3.2x	3.7x	3.41x	3.14x
EV / Revenue	3.46x	3.08x	3.49x	3.86x	4.05x	4.52x	4.16x	3.82x
EV / EBITDA	7.61x	6.39x	7.3x	8.26x	8.91x	9.96x	9.16x	8.41x
EV / EBIT	14.8x	11.1x	13.1x	14.6x	16.4x	17.7x	15.7x	14.2x
EV / FCF	22.6x	20.7x	21.7x	74.6x	29.9x	35.7x	35x	27.1x
FCF Yield	4.43%	4.82%	4.61%	1.34%	3.34%	2.8%	2.86%	3.69%
Dividend per Share ²	-	-	5.92	6.52	7.16	7.858	8.546	9.102
Rate of return	-	-	1.03%	0.93%	0.88%	0.74%	0.81%	0.86%
EPS ²	19.04	29.65	35.28	38.69	38.61	45.93	53.83	61.01
Distribution rate	-	-	16.8%	16.9%	18.5%	17.1%	15.9%	14.9%
Net sales ¹	9,716	11,642	14,332	15,345	16,099	17,741	19,261	20,930
EBITDA ¹	4,414	5,618	6,857	7,160	7,328	8,043	8,735	9,501
EBIT ¹	2,277	3,232	3,827	4,065	3,973	4,519	5,083	5,610
Net income ¹	1,386	2,105	2,424	2,575	2,494	2,870	3,267	3,650
Net Debt ¹	9,541	11,264	11,155	12,949	13,770	14,448	14,370	14,205
Reference price ²	332.29	355.42	573.42	704.44	809.32	1,055.11	1,055.11	1,055.11
Nbr of stocks (in thousands)	72,394	69,308	67,781	65,622	63,630	62,242	-	-
Announcement Date	26/1/22	25/1/23	24/1/24	29/1/25	28/1/26	-	-	-

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.($)
UNITED RENTALS, INC.	22.97x	4.52x	9.96x	0.74%	65.67B
SUNBELT RENTALS HOLDINGS, INC.	18.81x	3.26x	7.68x	1.6%	30.07B
HERC HOLDINGS INC.	29.32x	2.74x	6.53x	1.97%	4.78B
EQUIPMENTSHARE.COM INC.	44.02x	1.52x	4.15x	-.--%	4.53B
MCGRATH RENTCORP	18.31x	-	-	1.69%	2.87B
WILLIS LEASE FINANCE CORPORATION	16.52x	-	-	-	1.46B
KANAMOTO CO.,LTD.	13.9x	0.62x	2.44x	2.08%	1.04B
Average	23.41x	2.53x	6.15x	1.35%	15.78B
Weighted average by Cap.	22.69x	3.91x	8.84x	1.04%