|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,138.46 USD | -0.11% |
|
+8.94% | +40.69% |
| 03:55pm | United Rentals Likely to Continue Re-Rating, Morgan Stanley Says | MT |
| 02:03pm | Wall Street's Three-Front Squeeze |  |
Company Valuation: United Rentals, Inc.
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 | 70,938 | - | - |
| Change | - | 2.4% | 57.78% | 18.94% | 11.4% | 37.75% | - | - |
| Enterprise Value (EV) 1 | 33,597 | 35,898 | 50,022 | 59,176 | 65,267 | 85,241 | 84,983 | 84,548 |
| Change | - | 6.85% | 39.35% | 18.3% | 10.29% | 30.6% | -0.3% | -0.51% |
| P/E | 17.5x | 12x | 16.3x | 18.2x | 21x | 24.9x | 21.5x | 19.2x |
| PBR | 6.33x | 3.56x | 4.83x | 5.42x | 5.69x | 7.2x | 6.41x | 5.52x |
| PEG | - | 0.2x | 0.9x | 1.88x | -101.56x | 1.3x | 1.3x | 1.7x |
| Capitalization / Revenue | 2.48x | 2.12x | 2.71x | 3.01x | 3.2x | 4.01x | 3.72x | 3.42x |
| EV / Revenue | 3.46x | 3.08x | 3.49x | 3.86x | 4.05x | 4.82x | 4.45x | 4.07x |
| EV / EBITDA | 7.61x | 6.39x | 7.3x | 8.26x | 8.91x | 10.6x | 9.79x | 8.92x |
| EV / EBIT | 14.8x | 11.1x | 13.1x | 14.6x | 16.4x | 18.9x | 16.8x | 15.2x |
| EV / FCF | 22.6x | 20.7x | 21.7x | 74.6x | 29.9x | 38.4x | 36.7x | 27.4x |
| FCF Yield | 4.43% | 4.82% | 4.61% | 1.34% | 3.34% | 2.61% | 2.73% | 3.65% |
| Dividend per Share 2 | - | - | 5.92 | 6.52 | 7.16 | 7.884 | 8.464 | 9.172 |
| Rate of return | - | - | 1.03% | 0.93% | 0.88% | 0.69% | 0.74% | 0.8% |
| EPS 2 | 19.04 | 29.65 | 35.28 | 38.69 | 38.61 | 45.76 | 53.11 | 59.22 |
| Distribution rate | - | - | 16.8% | 16.9% | 18.5% | 17.2% | 15.9% | 15.5% |
| Net sales 1 | 9,716 | 11,642 | 14,332 | 15,345 | 16,099 | 17,698 | 19,093 | 20,754 |
| EBITDA 1 | 4,414 | 5,618 | 6,857 | 7,160 | 7,328 | 8,019 | 8,678 | 9,481 |
| EBIT 1 | 2,277 | 3,232 | 3,827 | 4,065 | 3,973 | 4,514 | 5,055 | 5,571 |
| Net income 1 | 1,386 | 2,105 | 2,424 | 2,575 | 2,494 | 2,861 | 3,251 | 3,598 |
| Net Debt 1 | 9,541 | 11,264 | 11,155 | 12,949 | 13,770 | 14,302 | 14,044 | 13,609 |
| Reference price 2 | 332.29 | 355.42 | 573.42 | 704.44 | 809.32 | 1,139.71 | 1,139.71 | 1,139.71 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.93x | 4.79x | 10.58x | 0.69% | 70.94B | |
| 19.85x | 3.4x | 7.98x | 1.52% | 31.73B | |
| 29.65x | 2.85x | 6.63x | 1.77% | 5.45B | |
| 47.55x | 1.59x | 4.33x | -.--% | 4.9B | |
| 18.62x | - | - | 1.66% | 2.92B | |
| 16.11x | - | - | - | 1.43B | |
| 13.4x | 0.59x | 2.33x | 2.16% | 1B | |
| Average | 24.30x | 2.64x | 6.37x | 1.3% | 16.91B | |
| Weighted average by Cap. | 24.36x | 4.14x | 9.33x | 0.97% |
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
- Stock Market
- Stocks
- URI Stock
- Valuation United Rentals, Inc.
Select your edition
All financial news and data tailored to specific country editions
