Valuation United Rentals, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 14:06:27 2026-08-19 EDT			5-day change	1st Jan Change
207.05 ^BRL	-1.40%		-1.40%	+28.38%

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	69,486	-	-
Change	-	2.4%	57.78%	18.94%	11.4%	34.93%	-	-
Enterprise Value (EV) ¹	33,597	35,898	50,022	59,176	65,267	83,881	83,802	83,591
Change	-	6.85%	39.35%	18.3%	10.29%	28.52%	-0.09%	-0.25%
P/E	17.5x	12x	16.3x	18.2x	21x	24.3x	20.7x	18.2x
PBR	6.33x	3.56x	4.83x	5.42x	5.69x	7.03x	6.21x	5.34x
PEG	-	0.2x	0.9x	1.88x	-101.56x	1.3x	1.2x	1.4x
Capitalization / Revenue	2.48x	2.12x	2.71x	3.01x	3.2x	3.92x	3.6x	3.31x
EV / Revenue	3.46x	3.08x	3.49x	3.86x	4.05x	4.73x	4.35x	3.99x
EV / EBITDA	7.61x	6.39x	7.3x	8.26x	8.91x	10.4x	9.55x	8.73x
EV / EBIT	14.8x	11.1x	13.1x	14.6x	16.4x	18.5x	16.5x	14.9x
EV / FCF	22.6x	20.7x	21.7x	74.6x	29.9x	37.7x	36.2x	27.2x
FCF Yield	4.43%	4.82%	4.61%	1.34%	3.34%	2.65%	2.76%	3.68%
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%	0.7%	0.77%	0.82%
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	1,116.38	1,116.38	1,116.38
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.	24.3x	4.73x	10.41x	0.7%	69.49B
SUNBELT RENTALS HOLDINGS, INC.	20.14x	3.44x	8.11x	1.5%	32.27B
HERC HOLDINGS INC.	34.55x	2.82x	6.71x	1.71%	5.58B
EQUIPMENTSHARE.COM INC.	55.43x	1.58x	4.36x	-.--%	4.95B
MCGRATH RENTCORP	18.53x	-	-	1.67%	2.9B
WILLIS LEASE FINANCE CORPORATION	13.71x	-	-	-	1.21B
KANAMOTO CO.,LTD.	14.35x	0.64x	2.54x	2.02%	1.1B
Average	25.86x	2.64x	6.43x	1.26%	16.79B
Weighted average by Cap.	24.61x	4.09x	9.24x	0.97%