Company Valuation: RB Global, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,770 6,412 12,196 16,636 19,102 15,325 - -
Change - -5.29% 90.22% 36.4% 14.82% -19.77% - -
Enterprise Value (EV) 1 8,085 6,412 14,710 18,756 21,042 17,213 16,561 15,692
Change - -20.69% 129.42% 27.51% 12.19% -18.2% -3.78% -5.25%
P/E 45x 20.2x 64.3x 44.9x 50.4x 29.6x 24.2x 20x
PBR - - - - - - - -
PEG - 0x -1x 0.5x 33.77x 0.8x 1.1x 0.9x
Capitalization / Revenue 4.78x 3.7x 3.31x 3.88x 4.16x 3.06x 2.91x 2.57x
EV / Revenue 5.71x 3.7x 4x 4.38x 4.58x 3.44x 3.15x 2.63x
EV / EBITDA 24.6x 13.8x 14.2x 14.4x 15x 11.5x 10.2x 8.75x
EV / EBIT 33.7x 16x 16.2x 16.6x 17.6x 13.2x 12.2x -
EV / FCF 29.3x 16.4x 74.4x 28.6x 29.3x 20.7x 16.5x 13.7x
FCF Yield 3.41% 6.1% 1.34% 3.49% 3.42% 4.83% 6.06% 7.3%
Dividend per Share 2 0.94 1.06 1.08 1.14 1.2 1.29 1.366 1.39
Rate of return 1.54% 1.83% 1.61% 1.26% 1.17% 1.56% 1.65% 1.68%
EPS 2 1.36 2.86 1.04 2.01 2.04 2.798 3.422 4.145
Distribution rate 69.1% 37.1% 104% 56.7% 58.8% 46.1% 39.9% 33.5%
Net sales 1 1,417 1,734 3,680 4,284 4,591 5,007 5,266 5,969
EBITDA 1 328.7 465.2 1,033 1,303 1,400 1,494 1,631 1,794
EBIT 1 240.1 400.4 905.3 1,133 1,198 1,308 1,358 -
Net income 1 151.9 319.7 174.9 372.7 382.2 549.1 661 856
Net Debt 1 1,315 - 2,513 2,120 1,940 1,887 1,236 366.9
Reference price 2 61.21 57.83 66.89 90.21 102.87 82.75 82.75 82.75
Nbr of stocks (in thousands) 110,604 110,872 182,333 184,415 185,692 185,200 - -
Announcement Date 2/17/22 2/21/23 2/23/24 2/18/25 2/17/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.23x3.51x11.75x1.53% 15.66B
22x1.56x10.74x0.97% 276B
91.91x12.06x64.66x-.--% 190B
8.6x0.99x4.3x-.--% 120B
50.57x2.08x21.48x-.--% 98.16B
-106.39x0.75x29.43x-.--% 62.12B
23.35x4.07x13.49x1.19% 46.08B
20.87x5.62x13.63x - 30.54B
4.95x0.24x2.95x4.43% 7.25B
31.1x4.23x19.45x-.--% 6.27B
Average 17.72x 3.51x 19.19x 0.9% 85.11B
Weighted average by Cap. 29.72x 4.14x 24.72x 0.46%

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. RBA Stock
  4. Valuation RB Global, Inc.