Valuation United Rentals, Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-09-04 EDT			5-day change	1st Jan Change
1,009.86 ^USD	+1.61%		-1.98%	+24.78%

08-11	Evercore ISI Adjusts PT on United Rentals to $1,262 From $1,101, Keeps Outperform Rating	MT
07-28	CICC Adjusts Price Target on United Rentals to $1,187 From $1,044, Maintains Outperform Rating	MT

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	62,856	-	-
Change	-	2.4%	57.78%	18.94%	11.4%	22.06%	-	-
Enterprise Value (EV) ¹	33,597	35,898	50,022	59,176	65,267	77,251	77,171	76,961
Change	-	6.85%	39.35%	18.3%	10.29%	18.36%	-0.1%	-0.27%
P/E	17.5x	12x	16.3x	18.2x	21x	22x	18.7x	16.5x
PBR	6.33x	3.56x	4.83x	5.42x	5.69x	6.36x	5.61x	4.83x
PEG	-	0.2x	0.9x	1.88x	-101.56x	1.2x	1.1x	1.2x
Capitalization / Revenue	2.48x	2.12x	2.71x	3.01x	3.2x	3.54x	3.26x	3x
EV / Revenue	3.46x	3.08x	3.49x	3.86x	4.05x	4.35x	4x	3.67x
EV / EBITDA	7.61x	6.39x	7.3x	8.26x	8.91x	9.59x	8.8x	8.04x
EV / EBIT	14.8x	11.1x	13.1x	14.6x	16.4x	17.1x	15.1x	13.7x
EV / FCF	22.6x	20.7x	21.7x	74.6x	29.9x	34.7x	33.4x	25x
FCF Yield	4.43%	4.82%	4.61%	1.34%	3.34%	2.88%	3%	3.99%
Dividend per Share ²	-	-	5.92	6.52	7.16	7.783	8.576	9.14
Rate of return	-	-	1.03%	0.93%	0.88%	0.77%	0.85%	0.91%
EPS ²	19.04	29.65	35.28	38.69	38.61	45.93	53.95	61.21
Distribution rate	-	-	16.8%	16.9%	18.5%	16.9%	15.9%	14.9%
Net sales ¹	9,716	11,642	14,332	15,345	16,099	17,740	19,284	20,969
EBITDA ¹	4,414	5,618	6,857	7,160	7,328	8,056	8,772	9,578
EBIT ¹	2,277	3,232	3,827	4,065	3,973	4,528	5,094	5,626
Net income ¹	1,386	2,105	2,424	2,575	2,494	2,870	3,276	3,664
Net Debt ¹	9,541	11,264	11,155	12,949	13,770	14,395	14,315	14,105
Reference price ²	332.29	355.42	573.42	704.44	809.32	1,009.86	1,009.86	1,009.86
Nbr of stocks (in thousands)	72,394	69,308	67,781	65,622	63,630	62,242	-	-
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.	21.99x	4.35x	9.59x	0.77%	62.86B
SUNBELT RENTALS HOLDINGS, INC.	17.8x	3.08x	7.28x	1.72%	28.09B
EQUIPMENTSHARE.COM INC.	59.97x	1.59x	4.48x	-.--%	4.95B
HERC HOLDINGS INC.	29.19x	2.64x	6.29x	2.03%	4.71B
MCGRATH RENTCORP	17.4x	-	-	1.77%	2.73B
KANAMOTO CO.,LTD.	15.57x	0.71x	2.84x	1.96%	1.23B
WILLIS LEASE FINANCE CORPORATION	12.61x	-	-	-	1.19B
NISHIO HOLDINGS CO., LTD.	11.02x	0.75x	3.02x	2.84%	838M
Average	23.19x	2.19x	5.58x	1.58%	13.32B
Weighted average by Cap.	22.58x	3.72x	8.42x	1.1%