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 30,071 - -
Change - 11.3% 28.01% -29.84% 39.77% -4.24% - -
Enterprise Value (EV) 1 29,638 33,978 42,680 32,799 38,957 38,913 38,038 36,958
Change - 14.64% 25.61% -23.15% 18.77% -0.11% -2.25% -2.84%
P/E - - - - 24.3x 18.9x 16.8x 14.6x
PBR - - - - 4.24x 3.7x 3.16x 2.73x
PEG - - - - - 0.8x 1.4x 0.9x
Capitalization / Revenue 2.82x 2.59x 2.95x 2.08x 2.82x 2.55x 2.4x 2.23x
EV / Revenue 3.72x 3.51x 3.93x 3.04x 3.49x 3.3x 3.03x 2.73x
EV / EBITDA 8.21x 7.7x 8.72x 6.55x 8.33x 7.75x 7x 6.24x
EV / EBIT 14.4x 12.9x 15.4x 12.2x 15.6x 14.7x 12.9x 11.3x
EV / FCF 26.3x 63.9x 197x 18.3x 19x 24.2x 22.1x 19.7x
FCF Yield 3.8% 1.56% 0.51% 5.46% 5.28% 4.13% 4.52% 5.07%
Dividend per Share 2 - - - - 1.1 1.176 1.315 1.454
Rate of return - - - - 1.44% 1.6% 1.79% 1.98%
EPS 2 - - - - 3.15 3.887 4.366 5.043
Distribution rate - - - - 34.9% 30.3% 30.1% 28.8%
Net sales 1 7,962 9,667 10,859 10,792 11,154 11,803 12,544 13,514
EBITDA 1 3,609 4,412 4,893 5,006 4,677 5,021 5,434 5,924
EBIT 1 2,056 2,640 2,775 2,687 2,500 2,656 2,942 3,284
Net income 1 1,251 1,618 1,598 1,510 1,325 1,549 1,747 2,015
Net Debt 1 7,160 8,960 10,655 10,331 7,554 8,842 7,966 6,886
Reference price 2 50.80 57.18 73.38 52.16 76.53 73.41 73.41 73.41
Nbr of stocks (in thousands) 442,473 437,493 436,399 430,743 410,331 409,635 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.93x3.3x7.77x1.6% 30.15B
24.44x4.72x10.46x0.72% 67.15B
27.82x2.78x6.46x1.88% 5.11B
42.03x1.48x4.04x-.--% 4.33B
18.94x - - 1.64% 2.97B
15.59x - - - 1.38B
13.42x0.59x2.34x2.16% 1.02B
Average 23.03x 2.58x 6.21x 1.33% 16.02B
Weighted average by Cap. 23.44x 4.06x 9.18x 1.02%

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.