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 33,208 - -
Change - 11.3% 28.01% -29.84% 39.77% 5.75% - -
Enterprise Value (EV) 1 29,638 33,978 42,680 32,799 38,957 41,688 40,895 39,617
Change - 14.64% 25.61% -23.15% 18.77% 7.01% -1.9% -3.12%
P/E - - - - 24.3x 20.8x 18.4x 15.9x
PBR - - - - 4.24x 4.12x 3.73x 3.32x
PEG - - - - - 0.9x 1.5x 1x
Capitalization / Revenue 2.82x 2.59x 2.95x 2.08x 2.82x 2.81x 2.63x 2.45x
EV / Revenue 3.72x 3.51x 3.93x 3.04x 3.49x 3.53x 3.24x 2.93x
EV / EBITDA 8.21x 7.7x 8.72x 6.55x 8.33x 8.3x 7.51x 6.7x
EV / EBIT 14.4x 12.9x 15.4x 12.2x 15.6x 15.7x 13.9x 12.1x
EV / FCF 26.3x 63.9x 197x 18.3x 19x 26.6x 24.4x 21.1x
FCF Yield 3.8% 1.56% 0.51% 5.46% 5.28% 3.76% 4.09% 4.74%
Dividend per Share 2 - - - - 1.1 1.178 1.321 1.476
Rate of return - - - - 1.44% 1.45% 1.63% 1.82%
EPS 2 - - - - 3.15 3.903 4.398 5.089
Distribution rate - - - - 34.9% 30.2% 30% 29%
Net sales 1 7,962 9,667 10,859 10,792 11,154 11,817 12,611 13,541
EBITDA 1 3,609 4,412 4,893 5,006 4,677 5,022 5,447 5,909
EBIT 1 2,056 2,640 2,775 2,687 2,500 2,652 2,944 3,276
Net income 1 1,251 1,618 1,598 1,510 1,325 1,557 1,752 2,015
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 81.08 81.08 81.08
Nbr of stocks (in thousands) 442,473 437,493 436,399 430,743 410,331 409,569 - -
Announcement Date 6/14/22 6/13/23 6/18/24 6/17/25 6/23/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.78x3.53x8.3x1.45% 33.21B
25.32x4.89x10.8x0.68% 72.38B
34.42x2.82x6.72x1.7% 5.61B
50.15x1.64x4.47x-.--% 5.16B
18.67x - - 1.65% 2.92B
14.57x - - - 1.29B
14.21x0.64x2.51x2.04% 1.11B
Average 25.44x 2.70x 6.56x 1.25% 17.38B
Weighted average by Cap. 25.18x 4.23x 9.54x 0.95%

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. Valuation Sunbelt Rentals Holdings, Inc.