Valuation United Rentals, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:23:44 17/06/2026 am IST			5-day change	1st Jan Change
1,071.52 ^USD	-1.15%		-1.71%	+32.88%

10/06	Raymond James Adjusts Price Target on United Rentals to $1,275 From $1,100, Maintains Outperform Rating	MT
09/06	Argus Adjusts Price Target on United Rentals to $1,200 From $900	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	67,909	-	-
Change	-	2.4%	57.78%	18.94%	11.4%	31.87%	-	-
Enterprise Value (EV) ¹	33,597	35,898	50,022	59,176	65,267	82,414	82,459	82,544
Change	-	6.85%	39.35%	18.3%	10.29%	26.27%	0.06%	0.1%
P/E Ratio	17.5x	12x	16.3x	18.2x	21x	24.7x	21.2x	18.7x
PBR	6.33x	3.56x	4.83x	5.42x	5.69x	7.01x	6.26x	5.44x
PEG	-	0.2x	0.9x	1.88x	-101.56x	1.8x	1.3x	1.4x
Capitalization / Revenue	2.48x	2.12x	2.71x	3.01x	3.2x	3.94x	3.67x	3.42x
EV / Revenue	3.46x	3.08x	3.49x	3.86x	4.05x	4.78x	4.45x	4.16x
EV / EBITDA	7.61x	6.39x	7.3x	8.26x	8.91x	10.6x	9.79x	9.05x
EV / EBIT	14.8x	11.1x	13.1x	14.6x	16.4x	18.8x	17x	15.6x
EV / FCF	22.6x	20.7x	21.7x	74.6x	29.9x	36.8x	32.2x	25.3x
FCF Yield	4.43%	4.82%	4.61%	1.34%	3.34%	2.72%	3.11%	3.95%
Dividend per Share ²	-	-	5.92	6.52	7.16	7.736	8.549	9.468
Rate of return	-	-	1.03%	0.93%	0.88%	0.71%	0.79%	0.87%
EPS ²	19.04	29.65	35.28	38.69	38.61	43.85	51.16	57.83
Distribution rate	-	-	16.8%	16.9%	18.5%	17.6%	16.7%	16.4%
Net sales ¹	9,716	11,642	14,332	15,345	16,099	17,241	18,515	19,828
EBITDA ¹	4,414	5,618	6,857	7,160	7,328	7,798	8,422	9,120
EBIT ¹	2,277	3,232	3,827	4,065	3,973	4,379	4,857	5,301
Net income ¹	1,386	2,105	2,424	2,575	2,494	2,732	3,084	3,415
Net Debt ¹	9,541	11,264	11,155	12,949	13,770	14,504	14,550	14,635
Reference price ²	332.29	355.42	573.42	704.44	809.32	1,084.01	1,084.01	1,084.01
Nbr of stocks (in thousands)	72,394	69,308	67,781	65,622	63,630	62,647	-	-
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.	24.72x	4.78x	10.57x	0.71%	6.79TCr
EQUIPMENTSHARE.COM INC.	41.81x	1.69x	4.59x	-.--%	536.04Cr
HERC HOLDINGS INC.	29.1x	2.64x	6.14x	1.9%	506.07Cr
MCGRATH RENTCORP	17.87x	-	-	1.73%	280.45Cr
WILLIS LEASE FINANCE CORPORATION	15.18x	-	-	-	134.42Cr
KANAMOTO CO.,LTD.	14.48x	0.7x	2.77x	2%	117.92Cr
Average	23.86x	2.45x	6.01x	1.27%	1.39TCr
Weighted average by Cap.	25.55x	4.37x	9.77x	0.79%