|
Market Closed -
CBOE
05:59:54 11/09/26 am AEST
|
Pre-market 09:36:37 am | |||
| 989.15 USD | -3.97% |
|
995.62 | +0.65% |
| 11/09 | United Rentals Shares Fall After JPMorgan Downgrade | MT |
| 10/09 | JPMorgan Downgrades United Rentals to Neutral From Overweight, Adjusts PT to $1,170 From $1,235 | MT |
Company Valuation: United Rentals, Inc.
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 | 61,563 | - | - |
| Change | - | 2.4% | 57.78% | 18.94% | 11.4% | 19.55% | - | - |
| Enterprise Value (EV) 1 | 33,597 | 35,898 | 50,022 | 59,176 | 65,267 | 75,945 | 75,935 | 75,613 |
| Change | - | 6.85% | 39.35% | 18.3% | 10.29% | 16.36% | -0.01% | -0.42% |
| P/E | 17.5x | 12x | 16.3x | 18.2x | 21x | 21.5x | 18.3x | 16.2x |
| PBR | 6.33x | 3.56x | 4.83x | 5.42x | 5.69x | 6.22x | 5.48x | 4.76x |
| PEG | - | 0.2x | 0.9x | 1.88x | -101.56x | 1.1x | 1x | 1.2x |
| Capitalization / Revenue | 2.48x | 2.12x | 2.71x | 3.01x | 3.2x | 3.47x | 3.19x | 2.93x |
| EV / Revenue | 3.46x | 3.08x | 3.49x | 3.86x | 4.05x | 4.28x | 3.93x | 3.6x |
| EV / EBITDA | 7.61x | 6.39x | 7.3x | 8.26x | 8.91x | 9.42x | 8.64x | 7.88x |
| EV / EBIT | 14.8x | 11.1x | 13.1x | 14.6x | 16.4x | 16.8x | 14.9x | 13.4x |
| EV / FCF | 22.6x | 20.7x | 21.7x | 74.6x | 29.9x | 34.1x | 32.8x | 24.6x |
| FCF Yield | 4.43% | 4.82% | 4.61% | 1.34% | 3.34% | 2.93% | 3.05% | 4.06% |
| Dividend per Share 2 | - | - | 5.92 | 6.52 | 7.16 | 7.783 | 8.576 | 9.14 |
| Rate of return | - | - | 1.03% | 0.93% | 0.88% | 0.79% | 0.87% | 0.92% |
| EPS 2 | 19.04 | 29.65 | 35.28 | 38.69 | 38.61 | 46 | 54.1 | 61.16 |
| Distribution rate | - | - | 16.8% | 16.9% | 18.5% | 16.9% | 15.9% | 14.9% |
| Net sales 1 | 9,716 | 11,642 | 14,332 | 15,345 | 16,099 | 17,746 | 19,300 | 20,980 |
| EBITDA 1 | 4,414 | 5,618 | 6,857 | 7,160 | 7,328 | 8,061 | 8,785 | 9,592 |
| EBIT 1 | 2,277 | 3,232 | 3,827 | 4,065 | 3,973 | 4,528 | 5,094 | 5,626 |
| Net income 1 | 1,386 | 2,105 | 2,424 | 2,575 | 2,494 | 2,875 | 3,286 | 3,667 |
| Net Debt 1 | 9,541 | 11,264 | 11,155 | 12,949 | 13,770 | 14,382 | 14,373 | 14,051 |
| Reference price 2 | 332.29 | 355.42 | 573.42 | 704.44 | 809.32 | 989.08 | 989.08 | 989.08 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.4x | 4.42x | 9.74x | 0.76% | 64.03B | |
| 17.78x | 3.31x | 7.88x | 1.57% | 30.09B | |
| 29.99x | 2.67x | 6.35x | 1.97% | 4.84B | |
| 57.52x | 1.56x | 4.37x | -.--% | 4.75B | |
| 17.31x | - | - | 1.78% | 2.71B | |
| 14.3x | 0.68x | 2.73x | 2.02% | 1.21B | |
| 11.81x | 4.51x | 7.11x | - | 1.2B | |
| Average | 24.44x | 2.86x | 6.36x | 1.35% | 15.55B | |
| Weighted average by Cap. | 22.66x | 3.86x | 8.71x | 1.05% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- URI Stock
- URI Stock
- Valuation United Rentals, Inc.
Select your edition
All financial news and data tailored to specific country editions
