Company Valuation: Sunbelt Rentals Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: April 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 22,478 25,018 32,025 22,468 31,403 31,488 - -
Change - 11.3% 28.01% -29.84% 39.77% 0.27% - -
Enterprise Value (EV) 1 29,638 33,978 42,680 32,799 38,957 39,968 39,174 37,897
Change - 14.64% 25.61% -23.15% 18.77% 2.6% -1.99% -3.26%
P/E - - - - 24.3x 19.7x 17.2x 15.1x
PBR - - - - 4.24x 4.03x 3.54x 3.15x
PEG - - - - - 0.8x 1.2x 1.1x
Capitalization / Revenue 2.82x 2.59x 2.95x 2.08x 2.82x 2.66x 2.49x 2.33x
EV / Revenue 3.72x 3.51x 3.93x 3.04x 3.49x 3.37x 3.1x 2.8x
EV / EBITDA 8.21x 7.7x 8.72x 6.55x 8.33x 7.96x 7.18x 6.41x
EV / EBIT 14.4x 12.9x 15.4x 12.2x 15.6x 15.1x 13.3x 11.6x
EV / FCF 26.3x 63.9x 197x 18.3x 19x 25.7x 23.6x 20.2x
FCF Yield 3.8% 1.56% 0.51% 5.46% 5.28% 3.9% 4.23% 4.96%
Dividend per Share 2 - - - - 1.1 1.178 1.321 1.476
Rate of return - - - - 1.44% 1.53% 1.72% 1.92%
EPS 2 - - - - 3.15 3.912 4.474 5.089
Distribution rate - - - - 34.9% 30.1% 29.5% 29%
Net sales 1 7,962 9,667 10,859 10,792 11,154 11,844 12,656 13,541
EBITDA 1 3,609 4,412 4,893 5,006 4,677 5,022 5,460 5,909
EBIT 1 2,056 2,640 2,775 2,687 2,500 2,648 2,951 3,276
Net income 1 1,251 1,618 1,598 1,510 1,325 1,545 1,758 1,978
Net Debt 1 7,160 8,960 10,655 10,331 7,554 8,480 7,687 6,409
Reference price 2 50.80 57.18 73.38 52.16 76.53 76.88 76.88 76.88
Nbr of stocks (in thousands) 4,42,473 4,37,493 4,36,399 4,30,743 4,10,331 4,09,569 - -
Announcement Date 14/06/22 13/06/23 18/06/24 17/06/25 23/06/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.92x4.67x10.27x0.71% 6.84TCr
19.65x3.37x7.96x1.53% 3.15TCr
33.53x2.78x6.63x1.76% 541.26Cr
52.51x1.55x4.37x-.--% 469Cr
18.19x - - 1.7% 284.93Cr
12.19x - - - 114.96Cr
14.35x0.64x2.54x2.02% 110.85Cr
Average 24.90x 2.60x 6.35x 1.29% 1.64TCr
Weighted average by Cap. 24.01x 4.04x 9.11x 0.99%

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. SUNB Stock
  4. SUNB Stock
  5. Valuation Sunbelt Rentals Holdings, Inc.