Company Valuation: McGrath RentCorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,946 2,408 2,929 2,745 2,583 2,987 -
Change - 23.71% 21.68% -6.28% -5.93% 15.65% -
Enterprise Value (EV) 1,946 2,408 2,929 2,745 2,583 2,987 2,987
Change - 23.71% 21.68% -6.28% -5.93% 15.65% 0%
P/E 21.9x 21x 16.8x 11.9x 16.5x 18.9x 17.4x
PBR 2.69x 3x 3.14x 2.44x 2.09x 2.43x 2.27x
PEG - 0.7x 0.3x 0.4x -0.5x 18.61x 2.01x
Capitalization / Revenue 3.15x 3.28x 3.52x 3.01x 2.74x 3.1x 2.97x
EV / Revenue 0x 0x 0x 0x 0x 3.1x 2.97x
EV / EBITDA 0x 0x 0x 0x 0x 8.15x 7.65x
EV / EBIT 0x 0x 0x 0x 0x 12.4x 11.3x
EV / FCF 0x 0x 0x 0x 0x 13.5x 12x
FCF Yield 7.75% 2.62% 1.75% 12.2% 8.18% 7.43% 8.37%
Dividend per Share 2 1.74 1.82 1.86 1.9 1.94 1.98 1.98
Rate of return 2.17% 1.84% 1.55% 1.7% 1.85% 1.64% 1.64%
EPS 2 3.66 4.7 7.12 9.43 6.35 6.414 6.971
Distribution rate 47.5% 38.7% 26.1% 20.1% 30.6% 30.9% 28.4%
Net sales 1 616.8 733.8 831.8 910.9 944.2 963.2 1,006
EBITDA 1 246.6 288.9 325.7 351.7 362.5 366.5 390.4
EBIT 1 132.4 165.6 189.7 244.3 243.6 240.2 263.5
Net income 1 89.7 115.1 174.6 231.7 156.3 155.6 172
Net Debt - - - - - - -
Reference price 2 80.26 98.74 119.62 111.82 104.93 121.04 121.04
Nbr of stocks (in thousands) 24,247 24,382 24,489 24,551 24,612 24,426 -
Announcement Date 23/02/22 22/02/23 21/02/24 19/02/25 25/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.06x - - 1.62% 2.99B
25.12x4.86x10.7x0.67% 71.82B
21.73x3.66x8.6x1.39% 34.73B
35.94x2.86x6.82x1.65% 5.8B
58.52x1.63x4.5x-.--% 5.23B
13.59x - - - 1.2B
14.45x0.65x2.56x2% 1.12B
10.58x0.73x2.92x2.96% 789M
Average 24.87x 2.40x 6.02x 1.47% 15.46B
Weighted average by Cap. 25.64x 4.21x 9.50x 0.94%

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

  1. Stock Market
  2. Stocks
  3. MGRC Stock
  4. Valuation McGrath RentCorp