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 2,914 -
Change - 23.71% 21.68% -6.28% -5.93% 12.84% -
Enterprise Value (EV) 1,946 2,408 2,929 2,745 2,583 2,914 2,914
Change - 23.71% 21.68% -6.28% -5.93% 12.84% 0%
P/E 21.9x 21x 16.8x 11.9x 16.5x 18.8x 18x
PBR 2.69x 3x 3.14x 2.44x 2.09x 2.4x 2.25x
PEG - 0.7x 0.3x 0.4x -0.5x -897.59x 3.87x
Capitalization / Revenue 3.15x 3.28x 3.52x 3.01x 2.74x 3.03x 2.9x
EV / Revenue 0x 0x 0x 0x 0x 3.03x 2.9x
EV / EBITDA 0x 0x 0x 0x 0x 7.95x 7.46x
EV / EBIT 0x 0x 0x 0x 0x 12.1x 11.1x
EV / FCF 0x 0x 0x 0x 0x 13.1x 11.7x
FCF Yield 7.75% 2.62% 1.75% 12.2% 8.18% 7.62% 8.58%
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% 1.66% 1.66%
EPS 2 3.66 4.7 7.12 9.43 6.35 6.349 6.644
Distribution rate 47.5% 38.7% 26.1% 20.1% 30.6% 31.2% 29.8%
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 98.74 119.62 111.82 104.93 119.60 119.60
Nbr of stocks (in thousands) 24,247 24,382 24,489 24,551 24,612 24,364 -
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.($)
18.84x - - 1.66% 291.4Cr
32.77x16.89x24.01x0.66% 76TCr
39.56x7.19x25.53x0.91% 8.66TCr
24.78x4.92x10.71x0.66% 7.42TCr
-81.39x18.18x44.09x-.--% 4.71TCr
11.23x1.46x7.23x0.99% 4.73TCr
44.55x1.71x9.59x-.--% 4.65TCr
21.52x3.62x8.59x1.47% 3.46TCr
19.95x6.1x11.7x-.--% 2.61TCr
10.19x2.64x6.36x-.--% 2.58TCr
Average 14.20x 6.97x 16.42x 0.63% 11.55TCr
Weighted average by Cap. 26.53x 13.23x 21.68x 0.63%

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