Valuation Ashtead Group plc London S.E.

Stocks

Delayed London S.E.			5-day change	1st Jan Change
- ^GBX	-.--%		-.--%	-

08-17	Wells Fargo Initiates Sunbelt Rentals at Overweight With $96 Price Target	MT
07-21	BofA Securities Adjusts Sunbelt Rentals Price Target to $62 From $65	MT

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	22,478	25,018	32,025	22,468	31,403	29,980	-	-
Change	-	11.3%	28.01%	-29.84%	39.77%	-4.53%	-	-
Enterprise Value (EV) ¹	29,638	33,978	42,680	32,799	38,957	38,461	37,667	36,389
Change	-	14.64%	25.61%	-23.15%	18.77%	-1.27%	-2.06%	-3.39%
P/E	-	-	-	-	24.3x	18.7x	16.4x	14.4x
PBR	-	-	-	-	4.24x	3.83x	3.37x	3x
PEG	-	-	-	-	-	0.8x	1.1x	1x
Capitalization / Revenue	2.82x	2.59x	2.95x	2.08x	2.82x	2.53x	2.37x	2.21x
EV / Revenue	3.72x	3.51x	3.93x	3.04x	3.49x	3.25x	2.98x	2.69x
EV / EBITDA	8.21x	7.7x	8.72x	6.55x	8.33x	7.66x	6.9x	6.16x
EV / EBIT	14.4x	12.9x	15.4x	12.2x	15.6x	14.5x	12.8x	11.1x
EV / FCF	26.3x	63.9x	197x	18.3x	19x	24.7x	22.7x	19.4x
FCF Yield	3.8%	1.56%	0.51%	5.46%	5.28%	4.05%	4.4%	5.16%
Dividend per Share ²	-	-	-	-	1.1	1.178	1.321	1.476
Rate of return	-	-	-	-	1.44%	1.61%	1.8%	2.02%
EPS ²	-	-	-	-	3.15	3.912	4.474	5.089
Distribution rate	-	-	-	-	34.9%	30.1%	29.5%	29%
Net sales ¹	7,962	9,667	10,859	10,792	11,154	11,844	12,656	13,541
EBITDA ¹	3,609	4,412	4,893	5,006	4,677	5,022	5,460	5,909
EBIT ¹	2,056	2,640	2,775	2,687	2,500	2,648	2,951	3,276
Net income ¹	1,251	1,618	1,598	1,510	1,325	1,545	1,758	1,978
Net Debt ¹	7,160	8,960	10,655	10,331	7,554	8,480	7,687	6,409
Reference price ²	50.80	57.18	73.38	52.16	76.53	73.20	73.20	73.20
Nbr of stocks (in thousands)	442,473	437,493	436,399	430,743	410,331	409,569	-	-
Announcement Date	14/06/22	13/06/23	18/06/24	17/06/25	23/06/26	-	-	-

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.	22.43x	4.43x	9.75x	0.76%	64.13B
SUNBELT RENTALS HOLDINGS, INC.	18.71x	3.25x	7.66x	1.61%	29.98B
HERC HOLDINGS INC.	31.19x	2.71x	6.45x	1.9%	5.03B
EQUIPMENTSHARE.COM INC.	54.33x	1.51x	4.24x	-.--%	4.49B
MCGRATH RENTCORP	17.5x	-	-	1.76%	2.74B
WILLIS LEASE FINANCE CORPORATION	11.98x	-	-	-	1.13B
KANAMOTO CO.,LTD.	14.56x	0.65x	2.59x	1.99%	1.12B
Average	24.38x	2.51x	6.14x	1.34%	15.52B
Weighted average by Cap.	22.81x	3.84x	8.68x	1.05%