Valuation United Rentals, Inc.

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-07-06 EDT			5-day change	1st Jan Change
1,099.68 ^USD	+0.10%		-2.05%	+35.88%

07-01	UBS Adjusts Price Target on United Rentals to $1,300 From $1,145, Maintains Buy Rating	MT
06-29	United Rentals, Inc.(NYSE:URI) added to Russell Midcap Growth Benchmark	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,056	24,634	38,867	46,227	51,497	68,891	-	-
Change	-	2.4%	57.78%	18.94%	11.4%	33.78%	-	-
Enterprise Value (EV) ¹	33,597	35,898	50,022	59,176	65,267	83,369	83,168	82,574
Change	-	6.85%	39.35%	18.3%	10.29%	27.74%	-0.24%	-0.71%
P/E	17.5x	12x	16.3x	18.2x	21x	25.1x	21.6x	19.2x
PBR	6.33x	3.56x	4.83x	5.42x	5.69x	7.1x	6.34x	5.51x
PEG	-	0.2x	0.9x	1.88x	-101.56x	1.9x	1.3x	1.6x
Capitalization / Revenue	2.48x	2.12x	2.71x	3.01x	3.2x	3.99x	3.72x	3.47x
EV / Revenue	3.46x	3.08x	3.49x	3.86x	4.05x	4.83x	4.49x	4.15x
EV / EBITDA	7.61x	6.39x	7.3x	8.26x	8.91x	10.7x	9.88x	9.05x
EV / EBIT	14.8x	11.1x	13.1x	14.6x	16.4x	19.1x	17.1x	15.6x
EV / FCF	22.6x	20.7x	21.7x	74.6x	29.9x	37.1x	32.8x	26x
FCF Yield	4.43%	4.82%	4.61%	1.34%	3.34%	2.7%	3.05%	3.85%
Dividend per Share ²	-	-	5.92	6.52	7.16	7.747	8.464	9.172
Rate of return	-	-	1.03%	0.93%	0.88%	0.7%	0.77%	0.83%
EPS ²	19.04	29.65	35.28	38.69	38.61	43.78	50.94	57.17
Distribution rate	-	-	16.8%	16.9%	18.5%	17.7%	16.6%	16%
Net sales ¹	9,716	11,642	14,332	15,345	16,099	17,250	18,530	19,880
EBITDA ¹	4,414	5,618	6,857	7,160	7,328	7,793	8,419	9,128
EBIT ¹	2,277	3,232	3,827	4,065	3,973	4,376	4,851	5,291
Net income ¹	1,386	2,105	2,424	2,575	2,494	2,734	3,085	3,423
Net Debt ¹	9,541	11,264	11,155	12,949	13,770	14,478	14,276	13,683
Reference price ²	332.29	355.42	573.42	704.44	809.32	1,099.68	1,099.68	1,099.68
Nbr of stocks (in thousands)	72,394	69,308	67,781	65,622	63,630	62,647	-	-
Announcement Date	1/26/22	1/25/23	1/24/24	1/29/25	1/28/26	-	-	-

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
SUNBELT RENTALS HOLDINGS, INC.	19x	3.26x	7.62x	1.68%	29.64B
EQUIPMENTSHARE.COM INC.	47.98x	1.58x	4.33x	-.--%	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.	13.66x	0.6x	2.39x	2.12%	1.04B
Average	24.02x	2.59x	6.24x	1.38%	16.19B
Weighted average by Cap.	24.14x	4.13x	9.31x	1.03%