Company Valuation: RB Global, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,770 6,412 12,196 16,636 19,102 20,592 - -
Change - -5.29% 90.22% 36.4% 14.82% 7.8% - -
Enterprise Value (EV) 1 8,085 6,412 14,710 18,756 21,042 22,353 21,734 20,932
Change - -20.69% 129.42% 27.51% 12.19% 6.23% -2.77% -3.69%
P/E 45x 20.2x 64.3x 44.9x 50.4x 39x 31.9x 23x
PBR - - - - - - - -
PEG - 0x -1x 0.5x 33.77x 1x 1.4x 0.6x
Capitalization / Revenue 4.78x 3.7x 3.31x 3.88x 4.16x 4.21x 4x 3.63x
EV / Revenue 5.71x 3.7x 4x 4.38x 4.58x 4.57x 4.22x 3.69x
EV / EBITDA 24.6x 13.8x 14.2x 14.4x 15x 14.9x 13.4x 11.4x
EV / EBIT 33.7x 16x 16.2x 16.6x 17.6x 18.3x 17x -
EV / FCF 29.3x 16.4x 74.4x 28.6x 29.3x 29.6x 23.8x 17.3x
FCF Yield 3.41% 6.1% 1.34% 3.49% 3.42% 3.37% 4.2% 5.78%
Dividend per Share 2 0.94 1.06 1.08 1.14 1.2 1.295 1.372 1.39
Rate of return 1.54% 1.83% 1.61% 1.26% 1.17% 1.17% 1.24% 1.26%
EPS 2 1.36 2.86 1.04 2.01 2.04 2.832 3.465 4.81
Distribution rate 69.1% 37.1% 104% 56.7% 58.8% 45.7% 39.6% 28.9%
Net sales 1 1,417 1,734 3,680 4,284 4,591 4,896 5,144 5,665
EBITDA 1 328.7 465.2 1,033 1,303 1,400 1,500 1,625 1,830
EBIT 1 240.1 400.4 905.3 1,133 1,198 1,222 1,278 -
Net income 1 151.9 319.7 174.9 372.7 382.2 567.2 669.6 891
Net Debt 1 1,315 - 2,513 2,120 1,940 1,761 1,142 340.1
Reference price 2 61.21 57.83 66.89 90.21 102.87 110.53 110.53 110.53
Nbr of stocks (in thousands) 110,604 110,872 182,333 184,415 185,692 186,300 - -
Announcement Date 17/02/22 21/02/23 23/02/24 18/02/25 17/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
39.02x4.57x14.9x1.17% 20.59B
41x7.34x26.48x0.87% 80.19B
29.82x1.24x12.47x1.09% 15.31B
18.97x2.04x10.1x3.69% 13.7B
25.15x2.83x12.14x2.98% 11.95B
25.15x3.46x13.36x2.32% 7.83B
15.13x0.66x9.46x1.39% 6.91B
44.04x1.99x15.51x0.47% 5.24B
8.51x0.97x5.16x2.48% 5.12B
17.79x0.38x8.68x4.14% 5.13B
Average 26.46x 2.55x 12.83x 2.06% 17.2B
Weighted average by Cap. 33.58x 4.72x 18.77x 1.52%

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. RBA Stock
  4. Valuation RB Global, Inc.