Company Valuation: Sunbelt Rentals Holdings, Inc.

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 30,994 - -
Change - 11.3% 28.01% -29.84% 39.77% -1.3% - -
Enterprise Value (EV) 1 29,638 33,978 42,680 32,799 38,957 39,398 38,559 37,410
Change - 14.64% 25.61% -23.15% 18.77% 1.13% -2.13% -2.98%
P/E - - - - 24.3x 19.4x 17.2x 14.9x
PBR - - - - 4.24x 3.84x 3.48x 3.1x
PEG - - - - - 0.8x 1.4x 0.9x
Capitalization / Revenue 2.82x 2.59x 2.95x 2.08x 2.82x 2.62x 2.46x 2.29x
EV / Revenue 3.72x 3.51x 3.93x 3.04x 3.49x 3.33x 3.06x 2.77x
EV / EBITDA 8.21x 7.7x 8.72x 6.55x 8.33x 7.84x 7.07x 6.33x
EV / EBIT 14.4x 12.9x 15.4x 12.2x 15.6x 14.8x 13.1x 11.4x
EV / FCF 26.3x 63.9x 197x 18.3x 19x 25.1x 23x 19.9x
FCF Yield 3.8% 1.56% 0.51% 5.46% 5.28% 3.98% 4.34% 5.02%
Dividend per Share 2 - - - - 1.1 1.176 1.315 1.454
Rate of return - - - - 1.44% 1.55% 1.74% 1.92%
EPS 2 - - - - 3.15 3.903 4.398 5.089
Distribution rate - - - - 34.9% 30.1% 29.9% 28.6%
Net sales 1 7,962 9,667 10,859 10,792 11,154 11,816 12,608 13,518
EBITDA 1 3,609 4,412 4,893 5,006 4,677 5,027 5,450 5,910
EBIT 1 2,056 2,640 2,775 2,687 2,500 2,654 2,948 3,282
Net income 1 1,251 1,618 1,598 1,510 1,325 1,557 1,752 2,015
Net Debt 1 7,160 8,960 10,655 10,331 7,554 8,403 7,564 6,416
Reference price 2 50.80 57.18 73.38 52.16 76.53 75.67 75.67 75.67
Nbr of stocks (in thousands) 442,473 437,493 436,399 430,743 410,331 409,600 - -
Announcement Date 14/06/22 13/06/23 18/06/24 17/06/25 23/06/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.39x3.33x7.84x1.55% 30.99B
24.86x4.81x10.59x0.69% 71.06B
29.54x2.84x6.62x1.78% 5.43B
47.5x1.59x4.33x-.--% 4.89B
18.75x - - 1.65% 2.94B
16.48x - - - 1.46B
13.45x0.59x2.34x2.15% 1.01B
Average 24.28x 2.63x 6.34x 1.3% 16.83B
Weighted average by Cap. 24.22x 4.14x 9.31x 0.98%

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. SUNB Stock
  4. Valuation Sunbelt Rentals Holdings, Inc.