Valuation GATX Corporation

Equities

Market Closed - Nyse Other stock markets 21:00:02 10/02/2026 GMT			5-day change	1st Jan Change
189.57 ^USD	+0.23%		+4.17%	+11.77%

01-05	GATX, Brookfield Infrastructure Close $4.2 Billion Acquisition of Wells Fargo Rail Portfolio	MT
01-05	GATX Corp and Brookfield Infrastructure complete acquisition of Wells Fargo's rail assets	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,910	3,696	3,746	4,265	5,507	6,748	6,748	-
Change	-	27.04%	1.35%	13.85%	29.11%	22.53%	0%	-
Enterprise Value (EV) ¹	2,910	3,696	9,743	4,265	13,331	15,230	18,938	19,080
Change	-	27.04%	163.57%	-56.22%	212.55%	14.24%	24.34%	0.75%
P/E ratio	19.5x	26.2x	24.4x	16.9x	19.9x	21.5x	19x	17.7x
PBR	1.49x	1.86x	1.88x	1.88x	2.28x	2.56x	2.32x	2.11x
PEG	-	-3.86x	2.62x	0.3x	2.15x	1.6x	1.5x	2.34x
Capitalization / Revenue	2.41x	2.94x	2.94x	3.02x	3.47x	3.89x	2.83x	2.73x
EV / Revenue	2.41x	2.94x	7.65x	3.02x	8.41x	8.77x	7.94x	7.73x
EV / EBITDA	4.71x	5.59x	14x	4.37x	12x	14.5x	12.7x	12.3x
EV / EBIT	10.1x	12.5x	28.6x	11x	28.1x	28.4x	21.9x	21x
EV / FCF	-6.86x	-5.93x	-	-3.73x	-12.4x	-22.4x	-40.2x	-33.5x
FCF Yield	-14.6%	-16.9%	-	-26.8%	-8.04%	-4.47%	-2.49%	-2.99%
Dividend per Share ²	1.92	2	2.08	2.2	2.32	2.42	2.52	2.587
Rate of return	2.31%	1.92%	1.96%	1.83%	1.5%	1.28%	1.33%	1.36%
EPS ²	4.27	3.98	4.35	7.12	7.78	8.825	9.98	10.74
Distribution rate	45%	50.3%	47.8%	30.9%	29.8%	27.4%	25.3%	24.1%
Net sales ¹	1,209	1,257	1,273	1,411	1,586	1,736	2,385	2,469
EBITDA ¹	617.4	661.3	697.7	977	1,112	1,050	1,490	1,557
EBIT ¹	286.9	296.9	340.2	388	473.6	536.6	864.1	907.1
Net income ¹	151.3	143.1	155.9	259.2	284.2	320.6	364.4	391.8
Net Debt ¹	-	-	5,997	-	7,824	8,482	12,190	12,332
Reference price ²	83.18	104.19	106.34	120.22	154.96	189.57	189.57	189.57
Nbr of stocks (in thousands)	34,982	35,478	35,230	35,480	35,539	35,679	35,679	-
Announcement Date	28/01/21	25/01/22	24/01/23	23/01/24	23/01/25	-	-	-

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.($)
GATX CORPORATION	21.43x	8.77x	14.5x	1.28%	6.75B
AERCAP HOLDINGS N.V.	6.94x	7.76x	8.73x	0.76%	23.19B
BOC AVIATION LIMITED	10.8x	9.81x	10.49x	3.31%	7.78B
AIR LEASE CORPORATION	10.27x	9.03x	9.77x	1.35%	7.22B
TOKYO CENTURY CORPORATION	10.55x	4.07x	42.91x	3.26%	6.83B
WILLSCOT HOLDINGS CORPORATION	20.42x	3.32x	7.73x	0.86%	3.94B
FUYO GENERAL LEASE CO., LTD.	22.76x	-	-	3.48%	2.63B
Average	14.74x	7.13x	15.69x	2.04%	8.33B
Weighted average by Cap.	11.59x	7.57x	13.93x	1.66%