Valuation United Rentals, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 22:36:17 27/07/2026 +04			5-day change	1st Jan Change
1,120.01 ^USD	-1.89%		+10.39%	+38.14%

02:09pm	Raymond James Adjusts PT on United Rentals to $1,325 From $1,275, Maintains Outperform Rating	MT
02:09pm	Rothschild & Co Redburn Adjusts PT on United Rentals to $980 From $940, Maintains Neutral 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	71,055	-	-
Change	-	2.4%	57.78%	18.94%	11.4%	37.98%	-	-
Enterprise Value (EV) ¹	33,597	35,898	50,022	59,176	65,267	85,308	85,058	84,682
Change	-	6.85%	39.35%	18.3%	10.29%	30.71%	-0.29%	-0.44%
P/E	17.5x	12x	16.3x	18.2x	21x	24.8x	21.2x	18.7x
PBR	6.33x	3.56x	4.83x	5.42x	5.69x	7.21x	6.42x	5.53x
PEG	-	0.2x	0.9x	1.88x	-101.56x	1.3x	1.3x	1.4x
Capitalization / Revenue	2.48x	2.12x	2.71x	3.01x	3.2x	4x	3.69x	3.39x
EV / Revenue	3.46x	3.08x	3.49x	3.86x	4.05x	4.81x	4.42x	4.05x
EV / EBITDA	7.61x	6.39x	7.3x	8.26x	8.91x	10.6x	9.75x	8.91x
EV / EBIT	14.8x	11.1x	13.1x	14.6x	16.4x	18.8x	16.7x	15x
EV / FCF	22.6x	20.7x	21.7x	74.6x	29.9x	38x	37.2x	28.8x
FCF Yield	4.43%	4.82%	4.61%	1.34%	3.34%	2.63%	2.69%	3.48%
Dividend per Share ²	-	-	5.92	6.52	7.16	7.884	8.464	9.045
Rate of return	-	-	1.03%	0.93%	0.88%	0.69%	0.74%	0.79%
EPS ²	19.04	29.65	35.28	38.69	38.61	45.97	53.74	61.09
Distribution rate	-	-	16.8%	16.9%	18.5%	17.2%	15.7%	14.8%
Net sales ¹	9,716	11,642	14,332	15,345	16,099	17,745	19,241	20,930
EBITDA ¹	4,414	5,618	6,857	7,160	7,328	8,052	8,723	9,501
EBIT ¹	2,277	3,232	3,827	4,065	3,973	4,528	5,088	5,649
Net income ¹	1,386	2,105	2,424	2,575	2,494	2,873	3,277	3,680
Net Debt ¹	9,541	11,264	11,155	12,949	13,770	14,252	14,003	13,627
Reference price ²	332.29	355.42	573.42	704.44	809.32	1,141.59	1,141.59	1,141.59
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.	24.86x	4.81x	10.59x	0.69%	71.06B
SUNBELT RENTALS HOLDINGS, INC.	19.39x	3.33x	7.84x	1.55%	30.99B
HERC HOLDINGS INC.	29.54x	2.84x	6.62x	1.78%	5.43B
EQUIPMENTSHARE.COM INC.	47.5x	1.59x	4.33x	-.--%	4.89B
MCGRATH RENTCORP	18.75x	-	-	1.65%	2.94B
WILLIS LEASE FINANCE CORPORATION	16.48x	-	-	-	1.46B
KANAMOTO CO.,LTD.	13.45x	0.59x	2.34x	2.15%	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%