Valuation United Rentals, Inc.

Stocks

Real-time Estimate Cboe BZX 19:58:20 17/08/2026 BST			5-day change	1st Jan Change
1,171.72 ^USD	+1.55%		+2.86%	+44.58%

08-11	Evercore ISI Adjusts PT on United Rentals to $1,262 From $1,101, Keeps Outperform Rating	MT
07-28	CICC Adjusts Price Target on United Rentals to $1,187 From $1,044, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,056	24,634	38,867	46,227	51,497	71,817	-	-
Change	-	2.4%	57.78%	18.94%	11.4%	39.46%	-	-
Enterprise Value (EV) ¹	33,597	35,898	50,022	59,176	65,267	86,212	86,133	85,922
Change	-	6.85%	39.35%	18.3%	10.29%	32.09%	-0.09%	-0.24%
P/E	17.5x	12x	16.3x	18.2x	21x	25.1x	21.4x	18.8x
PBR	6.33x	3.56x	4.83x	5.42x	5.69x	7.26x	6.41x	5.52x
PEG	-	0.2x	0.9x	1.88x	-101.56x	1.3x	1.2x	1.4x
Capitalization / Revenue	2.48x	2.12x	2.71x	3.01x	3.2x	4.05x	3.72x	3.42x
EV / Revenue	3.46x	3.08x	3.49x	3.86x	4.05x	4.86x	4.47x	4.1x
EV / EBITDA	7.61x	6.39x	7.3x	8.26x	8.91x	10.7x	9.82x	8.97x
EV / EBIT	14.8x	11.1x	13.1x	14.6x	16.4x	19x	16.9x	15.3x
EV / FCF	22.6x	20.7x	21.7x	74.6x	29.9x	38.8x	37.2x	28x
FCF Yield	4.43%	4.82%	4.61%	1.34%	3.34%	2.58%	2.69%	3.58%
Dividend per Share ²	-	-	5.92	6.52	7.16	7.783	8.576	9.14
Rate of return	-	-	1.03%	0.93%	0.88%	0.67%	0.74%	0.79%
EPS ²	19.04	29.65	35.28	38.69	38.61	45.93	53.95	61.21
Distribution rate	-	-	16.8%	16.9%	18.5%	16.9%	15.9%	14.9%
Net sales ¹	9,716	11,642	14,332	15,345	16,099	17,740	19,284	20,969
EBITDA ¹	4,414	5,618	6,857	7,160	7,328	8,056	8,772	9,578
EBIT ¹	2,277	3,232	3,827	4,065	3,973	4,528	5,094	5,626
Net income ¹	1,386	2,105	2,424	2,575	2,494	2,870	3,276	3,664
Net Debt ¹	9,541	11,264	11,155	12,949	13,770	14,395	14,315	14,105
Reference price ²	332.29	355.42	573.42	704.44	809.32	1,153.83	1,153.83	1,153.83
Nbr of stocks (in thousands)	72,394	69,308	67,781	65,622	63,630	62,242	-	-
Announcement Date	26/01/22	25/01/23	24/01/24	29/01/25	28/01/26	-	-	-

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.($)
UNITED RENTALS, INC.	25.12x	4.86x	10.7x	0.67%	71.82B
SUNBELT RENTALS HOLDINGS, INC.	21.73x	3.66x	8.6x	1.39%	34.73B
HERC HOLDINGS INC.	35.94x	2.86x	6.82x	1.65%	5.8B
EQUIPMENTSHARE.COM INC.	58.52x	1.63x	4.5x	-.--%	5.23B
MCGRATH RENTCORP	19.06x	-	-	1.62%	2.99B
WILLIS LEASE FINANCE CORPORATION	13.59x	-	-	-	1.2B
KANAMOTO CO.,LTD.	14.45x	0.65x	2.56x	2%	1.12B
NISHIO HOLDINGS CO., LTD.	10.58x	0.73x	2.92x	2.96%	789M
Average	24.87x	2.40x	6.02x	1.47%	15.46B
Weighted average by Cap.	25.64x	4.21x	9.50x	0.94%