Company Valuation: McGrath RentCorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,946 2,408 2,929 2,745 2,583 2,791 -
Change - 23.71% 21.68% -6.28% -5.93% 8.07% -
Enterprise Value (EV) 1,946 2,408 2,929 2,745 2,583 2,791 2,791
Change - 23.71% 21.68% -6.28% -5.93% 8.07% 0%
P/E 21.9x 21x 16.8x 11.9x 16.5x 17.6x 16.2x
PBR 2.69x 3x 3.14x 2.44x 2.09x 2.26x 2.12x
PEG - 0.7x 0.3x 0.4x -0.5x 17.33x 1.87x
Capitalization / Revenue 3.15x 3.28x 3.52x 3.01x 2.74x 2.9x 2.78x
EV / Revenue 0x 0x 0x 0x 0x 2.9x 2.78x
EV / EBITDA 0x 0x 0x 0x 0x 7.62x 7.15x
EV / EBIT 0x 0x 0x 0x 0x 11.6x 10.6x
EV / FCF 0x 0x 0x 0x 0x 12.6x 11.2x
FCF Yield 7.75% 2.62% 1.75% 12.2% 8.18% 7.95% 8.95%
Dividend per Share 2 1.74 1.82 1.86 1.9 1.94 1.98 1.98
Rate of return 2.17% 1.84% 1.55% 1.7% 1.85% 1.76% 1.76%
EPS 2 3.66 4.7 7.12 9.43 6.35 6.414 6.971
Distribution rate 47.5% 38.7% 26.1% 20.1% 30.6% 30.9% 28.4%
Net sales 1 616.8 733.8 831.8 910.9 944.2 963.2 1,006
EBITDA 1 246.6 288.9 325.7 351.7 362.5 366.5 390.4
EBIT 1 132.4 165.6 189.7 244.3 243.6 240.2 263.5
Net income 1 89.7 115.1 174.6 231.7 156.3 155.6 172
Net Debt - - - - - - -
Reference price 2 80.26 98.74 119.62 111.82 104.93 112.73 112.73
Nbr of stocks (in thousands) 24,247 24,382 24,489 24,551 24,612 24,426 -
Announcement Date 23/02/22 22/02/23 21/02/24 19/02/25 25/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.81x - - 1.73% 279.09Cr
29.7x15.13x21.51x0.73% 68TCr
35.77x6.55x23.27x1.01% 7.88TCr
-104.14x23.58x56.71x-.--% 6.5TCr
22.54x4.45x9.79x0.75% 6.46TCr
10.8x1.44x7.39x1.02% 4.7TCr
46.23x1.71x9.55x-.--% 4.6TCr
19.09x3.28x7.82x1.66% 3.06TCr
20.21x6.16x11.85x-.--% 2.64TCr
9.55x2.55x6.15x-.--% 2.41TCr
Average 10.76x 7.21x 17.12x 0.69% 10.68TCr
Weighted average by Cap. 20.43x 12.34x 20.96x 0.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - McGrath RentCorp

Historical PBR trend

Valuation ratios - PBR - McGrath RentCorp

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - McGrath RentCorp

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - McGrath RentCorp


Year-on-year evolution of the Yield

Valuation ratios - Yield - McGrath RentCorp
  1. Stock Market
  2. Stocks
  3. MGRC Stock
  4. Valuation McGrath RentCorp