|
Delayed
Sao Paulo
07:47:02 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 189.15 BRL | -6.73% |
|
+0.05% | +17.28% |
| 05:14pm | Jefferies Adjusts Price Target on United Rentals to $1,255 From $1,175 | MT |
| 05:14pm | RBC Raises Price Target on United Rentals to $1,392 From $1,323, Keeps Outperform Rating | MT |
Company Valuation: United Rentals, Inc.
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 | 68,791 | - | - |
| Change | - | 2.4% | 57.78% | 18.94% | 11.4% | 33.58% | - | - |
| Enterprise Value (EV) 1 | 33,597 | 35,898 | 50,022 | 59,176 | 65,267 | 83,584 | 83,510 | 83,089 |
| Change | - | 6.85% | 39.35% | 18.3% | 10.29% | 28.06% | -0.09% | -0.5% |
| P/E | 17.5x | 12x | 16.3x | 18.2x | 21x | 22.9x | 19.2x | 16.7x |
| PBR | 6.33x | 3.56x | 4.83x | 5.42x | 5.69x | 6.83x | 5.93x | 5.02x |
| PEG | - | 0.2x | 0.9x | 1.88x | -101.56x | 0.9x | 1x | 1.1x |
| Capitalization / Revenue | 2.48x | 2.12x | 2.71x | 3.01x | 3.2x | 3.8x | 3.47x | 3.18x |
| EV / Revenue | 3.46x | 3.08x | 3.49x | 3.86x | 4.05x | 4.62x | 4.21x | 3.84x |
| EV / EBITDA | 7.61x | 6.39x | 7.3x | 8.26x | 8.91x | 10x | 9.14x | 8.28x |
| EV / EBIT | 14.8x | 11.1x | 13.1x | 14.6x | 16.4x | 17.4x | 15.4x | 13.7x |
| EV / FCF | 22.6x | 20.7x | 21.7x | 74.6x | 29.9x | 38.4x | 36.4x | 28.2x |
| FCF Yield | 4.43% | 4.82% | 4.61% | 1.34% | 3.34% | 2.61% | 2.74% | 3.55% |
| Dividend per Share 2 | - | - | 5.92 | 6.52 | 7.16 | 7.911 | 8.689 | 9.321 |
| Rate of return | - | - | 1.03% | 0.93% | 0.88% | 0.71% | 0.78% | 0.84% |
| EPS 2 | 19.04 | 29.65 | 35.28 | 38.69 | 38.61 | 48.43 | 57.78 | 66.43 |
| Distribution rate | - | - | 16.8% | 16.9% | 18.5% | 16.3% | 15% | 14% |
| Net sales 1 | 9,716 | 11,642 | 14,332 | 15,345 | 16,099 | 18,081 | 19,814 | 21,636 |
| EBITDA 1 | 4,414 | 5,618 | 6,857 | 7,160 | 7,328 | 8,345 | 9,134 | 10,031 |
| EBIT 1 | 2,277 | 3,232 | 3,827 | 4,065 | 3,973 | 4,797 | 5,432 | 6,068 |
| Net income 1 | 1,386 | 2,105 | 2,424 | 2,575 | 2,494 | 3,026 | 3,527 | 3,953 |
| Net Debt 1 | 9,541 | 11,264 | 11,155 | 12,949 | 13,770 | 14,793 | 14,720 | 14,298 |
| Reference price 2 | 332.29 | 355.42 | 573.42 | 704.44 | 809.32 | 1,111.02 | 1,111.02 | 1,111.02 |
| Nbr of stocks (in thousands) | 72,394 | 69,308 | 67,781 | 65,622 | 63,630 | 61,917 | - | - |
| Announcement Date | 26/01/22 | 25/01/23 | 24/01/24 | 29/01/25 | 28/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.07x | 16.83x | 23.92x | 0.65% | 76TCr | |
| 40.64x | 7.26x | 25.77x | 0.89% | 8.74TCr | |
| 23.23x | 4.61x | 9.93x | 0.71% | 6.88TCr | |
| 11.35x | 1.49x | 7.67x | 0.97% | 4.89TCr | |
| 46.9x | 1.77x | 9.92x | -.--% | 4.78TCr | |
| -75.32x | 17.13x | 41.54x | -.--% | 4.36TCr | |
| 20.13x | 3.42x | 8.15x | 1.57% | 3.23TCr | |
| 20.81x | 6.31x | 12.1x | -.--% | 2.72TCr | |
| 10.68x | 2.63x | 6.34x | -.--% | 2.56TCr | |
| Average | 14.61x | 6.83x | 16.15x | 0.53% | 12.69TCr | |
| Weighted average by Cap. | 27.40x | 13.14x | 21.49x | 0.63% |
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
- Stock Market
- Stocks
- URI Stock
- U1RI34 Stock
- Valuation United Rentals, Inc.
Select your edition
All financial news and data tailored to specific country editions
