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 17,542 - -
Change - -5.29% 90.22% 36.4% 14.82% -8.17% - -
Enterprise Value (EV) 1 8,085 6,412 14,710 18,756 21,042 19,430 18,778 17,909
Change - -20.69% 129.42% 27.51% 12.19% -7.66% -3.35% -4.63%
P/E 45x 20.2x 64.3x 44.9x 50.4x 33.9x 27.7x 22.9x
PBR - - - - - - - -
PEG - 0x -1x 0.5x 33.77x 0.9x 1.2x 1.1x
Capitalization / Revenue 4.78x 3.7x 3.31x 3.88x 4.16x 3.51x 3.34x 2.94x
EV / Revenue 5.71x 3.7x 4x 4.38x 4.58x 3.89x 3.58x 3x
EV / EBITDA 24.6x 13.8x 14.2x 14.4x 15x 13x 11.5x 9.98x
EV / EBIT 33.7x 16x 16.2x 16.6x 17.6x 15.5x 14.6x -
EV / FCF 29.3x 16.4x 74.4x 28.6x 29.3x 23.4x 18.7x 15.6x
FCF Yield 3.41% 6.1% 1.34% 3.49% 3.42% 4.28% 5.34% 6.4%
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% 1.36% 1.44% 1.47%
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 4,997 5,252 5,969
EBITDA 1 328.7 465.2 1,033 1,303 1,400 1,496 1,629 1,794
EBIT 1 240.1 400.4 905.3 1,133 1,198 1,253 1,288 -
Net income 1 151.9 319.7 174.9 372.7 382.2 549.2 661.1 856
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 94.72 94.72 94.72
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.($)
33.85x3.89x12.99x1.36% 17.54B
37.01x6.74x23.95x0.93% 81.25B
38.2x1.25x13.58x0.97% 16.98B
20.72x2.13x10.49x3.53% 14.56B
25.4x2.84x12.14x2.97% 12.1B
26.34x3.66x14.06x2.2% 8.38B
14.73x0.64x9.17x1.44% 6.74B
9.69x1.14x6.1x2.17% 5.76B
19.5x0.41x9.61x3.82% 5.55B
20.53x2.22x10.44x-.--% 5.29B
Average 24.60x 2.49x 12.25x 1.94% 17.41B
Weighted average by Cap. 31.30x 4.36x 17.38x 1.52%

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.