Valuation Sunbelt Rentals Holdings, Inc. London S.E.

Stocks

Real-time Estimate Cboe Europe Other stock markets 10:13:31 2026-07-03 EDT			5-day change	1st Jan Change
5,445.00 ^GBX	+1.21%		-2.09%	+7.00%

05-12	Bernstein Initiates Coverage on Sunbelt Rentals With Outperform Rating, $86 Price Target	MT
05-01	JPMorgan Downgrades Sunbelt Rentals to Underweight From Neutral, Adjusts Price Target to $75 From $74	MT

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	29,642	-	-
Change	-	11.3%	28.01%	-29.84%	39.77%	-5.61%	-	-
Enterprise Value (EV) ¹	29,638	33,978	42,680	32,799	38,957	38,275	37,789	36,104
Change	-	14.64%	25.61%	-23.15%	18.77%	-1.75%	-1.27%	-4.46%
P/E	-	-	-	-	24.3x	19x	16.9x	14.6x
PBR	-	-	-	-	4.24x	3.65x	3.12x	2.69x
PEG	-	-	-	-	-	0.9x	1.3x	1x
Capitalization / Revenue	2.82x	2.59x	2.95x	2.08x	2.82x	2.52x	2.37x	2.2x
EV / Revenue	3.72x	3.51x	3.93x	3.04x	3.49x	3.26x	3.03x	2.68x
EV / EBITDA	8.21x	7.7x	8.72x	6.55x	8.33x	7.62x	6.98x	6.12x
EV / EBIT	14.4x	12.9x	15.4x	12.2x	15.6x	14.4x	12.9x	11.1x
EV / FCF	26.3x	63.9x	197x	18.3x	19x	23.8x	22x	19.3x
FCF Yield	3.8%	1.56%	0.51%	5.46%	5.28%	4.2%	4.55%	5.18%
Dividend per Share ²	-	-	-	-	-	1.216	1.331	1.502
Rate of return	-	-	-	-	-	1.68%	1.84%	2.08%
EPS ²	-	-	-	-	3.15	3.807	4.285	4.941
Distribution rate	-	-	-	-	-	32%	31.1%	30.4%
Net sales ¹	7,962	9,667	10,859	10,792	11,154	11,754	12,487	13,455
EBITDA ¹	3,609	4,412	4,893	5,006	4,677	5,021	5,416	5,895
EBIT ¹	2,056	2,640	2,775	2,687	2,500	2,662	2,933	3,255
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	8,632	8,147	6,462
Reference price ²	50.80	57.18	73.38	52.16	76.53	72.34	72.34	72.34
Nbr of stocks (in thousands)	442,473	437,493	436,399	430,743	410,331	409,761	-	-
Announcement Date	6/14/22	6/13/23	6/18/24	6/17/25	6/23/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNITED RENTALS, INC.	25.09x	4.83x	10.69x	0.71%	68.82B
EQUIPMENTSHARE.COM INC.	37.78x	1.58x	4.31x	-.--%	4.84B
HERC HOLDINGS INC.	25.9x	2.65x	6.17x	2.12%	4.51B
MCGRATH RENTCORP	18.46x	-	-	1.68%	2.9B
WILLIS LEASE FINANCE CORPORATION	18.02x	-	-	-	1.6B
KANAMOTO CO.,LTD.	13.79x	0.61x	2.42x	2.1%	1.05B
Average	23.17x	2.42x	5.90x	1.32%	13.95B
Weighted average by Cap.	25.36x	4.45x	9.93x	0.79%