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 15,572 - -
Change - -5.29% 90.22% 36.4% 14.82% -18.48% - -
Enterprise Value (EV) 1 8,085 6,412 14,710 18,756 21,042 17,459 16,808 15,938
Change - -20.69% 129.42% 27.51% 12.19% -17.03% -3.73% -5.17%
P/E 45x 20.2x 64.3x 44.9x 50.4x 30.1x 24.6x 20.3x
PBR - - - - - - - -
PEG - 0x -1x 0.5x 33.77x 0.8x 1.1x 1x
Capitalization / Revenue 4.78x 3.7x 3.31x 3.88x 4.16x 3.11x 2.96x 2.61x
EV / Revenue 5.71x 3.7x 4x 4.38x 4.58x 3.49x 3.19x 2.67x
EV / EBITDA 24.6x 13.8x 14.2x 14.4x 15x 11.7x 10.3x 8.88x
EV / EBIT 33.7x 16x 16.2x 16.6x 17.6x 13.3x 12.4x -
EV / FCF 29.3x 16.4x 74.4x 28.6x 29.3x 21x 16.7x 13.9x
FCF Yield 3.41% 6.1% 1.34% 3.49% 3.42% 4.76% 5.97% 7.19%
Dividend per Share 2 0.94 1.06 1.08 1.14 1.2 1.29 1.366 1.39
Rate of return 1.54% 1.83% 1.61% 1.26% 1.17% 1.53% 1.62% 1.65%
EPS 2 1.36 2.86 1.04 2.01 2.04 2.798 3.422 4.145
Distribution rate 69.1% 37.1% 104% 56.7% 58.8% 46.1% 39.9% 33.5%
Net sales 1 1,417 1,734 3,680 4,284 4,591 5,002 5,268 5,969
EBITDA 1 328.7 465.2 1,033 1,303 1,400 1,494 1,631 1,794
EBIT 1 240.1 400.4 905.3 1,133 1,198 1,308 1,358 -
Net income 1 151.9 319.7 174.9 372.7 382.2 549.1 661 856
Net Debt 1 1,315 - 2,513 2,120 1,940 1,887 1,236 366.9
Reference price 2 61.21 57.83 66.89 90.21 102.87 84.08 84.08 84.08
Nbr of stocks (in thousands) 110,604 110,872 182,333 184,415 185,692 185,200 - -
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.($)
30.13x3.5x11.72x1.53% 15.61B
20.74x1.51x10.45x1.03% 267B
80.87x10.58x56.8x-.--% 167B
8.07x0.9x3.87x-.--% 112B
48.38x1.97x20.34x-.--% 93.27B
-92.32x0.68x26.55x-.--% 58.57B
24.6x4.27x14.21x1.13% 48.58B
19.49x5.19x12.57x - 28.53B
4.38x0.21x2.41x4.6% 6.78B
30.59x4.17x19.07x-.--% 6.2B
Average 17.49x 3.30x 17.80x 0.92% 80.35B
Weighted average by Cap. 26.76x 3.65x 21.82x 0.5%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!