Company Valuation: McGrath RentCorp

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,946 2,408 2,929 2,745 2,583 2,882 - -
Change - 23.71% 21.68% -6.28% -5.93% 11.59% - -
Enterprise Value (EV) 1,946 2,408 2,929 2,745 2,583 2,882 2,882 2,882
Change - 23.71% 21.68% -6.28% -5.93% 11.59% 0% 0%
P/E 21.9x 21x 16.8x 11.9x 16.5x 18.7x 17.6x 16.2x
PBR 2.69x 3x 3.14x 2.44x 2.09x 2.46x 2.3x 2.16x
PEG - 0.7x 0.3x 0.4x -0.5x -87.96x 3x 1.9x
Capitalization / Revenue 3.15x 3.28x 3.52x 3.01x 2.74x 3.02x 2.9x 2.82x
EV / Revenue 0x 0x 0x 0x 0x 3.02x 2.9x 2.82x
EV / EBITDA 0x 0x 0x 0x 0x 7.82x 7.37x 7.05x
EV / EBIT 0x 0x 0x 0x 0x 11.9x 11.2x 10.5x
EV / FCF 0x 0x 0x 0x 0x 27.3x 16.5x 23.2x
FCF Yield 7.75% 2.62% 1.75% 12.2% 8.18% 3.66% 6.04% 4.32%
Dividend per Share 2 1.74 1.82 1.86 1.9 1.94 1.98 1.98 1.98
Rate of return 2.17% 1.84% 1.55% 1.7% 1.85% 1.67% 1.67% 1.67%
EPS 2 3.66 4.7 7.12 9.43 6.35 6.336 6.708 7.28
Distribution rate 47.5% 38.7% 26.1% 20.1% 30.6% 31.2% 29.5% 27.2%
Net sales 1 616.8 733.8 831.8 910.9 944.2 953.4 994.8 1,020
EBITDA 1 246.6 288.9 325.7 351.7 362.5 368.7 391.2 408.5
EBIT 1 132.4 165.6 189.7 244.3 243.6 241.8 257.9 274.7
Net income 1 89.7 115.1 174.6 231.7 156.3 156.1 166.3 178.1
Net Debt - - - - - - - -
Reference price 2 80.26 98.74 119.62 111.82 104.93 118.28 118.28 118.28
Nbr of stocks (in thousands) 24,247 24,382 24,489 24,551 24,612 24,364 - -
Announcement Date 2/23/22 2/22/23 2/21/24 2/19/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.67x - - 1.67% 2.88B
33.01x17.01x24.19x0.65% 769B
39.88x7.25x25.73x0.9% 87.29B
24.18x4.82x10.5x0.68% 72.45B
11.24x1.46x7.24x0.99% 47.36B
44.13x1.69x9.5x-.--% 46.08B
-72.94x16.71x40.54x-.--% 42.25B
21.64x3.6x8.53x1.48% 34.27B
10.51x2.68x6.46x-.--% 26.6B
20.1x6.14x11.77x-.--% 26.33B
Average 15.04x 6.82x 16.05x 0.64% 115.46B
Weighted average by Cap. 27.46x 13.26x 21.60x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - McGrath RentCorp

Historical PBR trend

Valuation ratios - PBR - McGrath RentCorp

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - McGrath RentCorp

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - McGrath RentCorp


Year-on-year evolution of the Yield

Valuation ratios - Yield - McGrath RentCorp
  1. Stock Market
  2. Stocks
  3. MGRC Stock
  4. Valuation McGrath RentCorp