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 2,726 -
Change - 23.71% 21.68% -6.28% -5.93% 5.54% -
Enterprise Value (EV) 1,946 2,408 2,929 2,745 2,583 2,726 2,726
Change - 23.71% 21.68% -6.28% -5.93% 5.54% 0%
P/E 21.9x 21x 16.8x 11.9x 16.5x 17.4x 16x
PBR 2.69x 3x 3.14x 2.44x 2.09x 2.24x 2.09x
PEG - 0.7x 0.3x 0.4x -0.5x 17.13x 1.84x
Capitalization / Revenue 3.15x 3.28x 3.52x 3.01x 2.74x 2.83x 2.71x
EV / Revenue 0x 0x 0x 0x 0x 2.83x 2.71x
EV / EBITDA 0x 0x 0x 0x 0x 7.44x 6.98x
EV / EBIT 0x 0x 0x 0x 0x 11.3x 10.3x
EV / FCF 0x 0x 0x 0x 0x 12.3x 10.9x
FCF Yield 7.75% 2.62% 1.75% 12.2% 8.18% 8.14% 9.17%
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% 1.77% 1.77%
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 98.74 119.62 111.82 104.93 111.59 111.59
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.($)
17.4x - - 1.77% 2.73B
21.99x4.35x9.59x0.77% 62.86B
17.8x3.08x7.28x1.72% 28.09B
59.97x1.59x4.48x-.--% 4.95B
29.19x2.64x6.29x2.03% 4.71B
15.57x0.71x2.84x1.96% 1.23B
12.61x - - - 1.19B
11.02x0.75x3.02x2.84% 838M
Average 23.19x 2.19x 5.58x 1.58% 13.32B
Weighted average by Cap. 22.58x 3.72x 8.42x 1.1%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!