Valuation United Rentals, Inc.

Stocks

Real-time Estimate Cboe BZX 01:21:52 2026-10-26 pm EDT			5-day change	1st Jan Change
1,119.46 ^USD	+1.87%		+9.14%	+38.22%

Oct. 23	Jefferies Adjusts Price Target on United Rentals to $1,255 From $1,175	MT
Oct. 23	RBC Raises Price Target on United Rentals to $1,392 From $1,323, Keeps 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	68,039	-	-
Change	-	2.4%	57.78%	18.94%	11.4%	32.12%	-	-
Enterprise Value (EV) ¹	33,597	35,898	50,022	59,176	65,267	82,753	82,636	82,229
Change	-	6.85%	39.35%	18.3%	10.29%	26.79%	-0.14%	-0.49%
P/E	17.5x	12x	16.3x	18.2x	21x	22.7x	18.9x	16.5x
PBR	6.33x	3.56x	4.83x	5.42x	5.69x	6.79x	5.86x	4.96x
PEG	-	0.2x	0.9x	1.88x	-101.56x	0.9x	0.9x	1.1x
Capitalization / Revenue	2.48x	2.12x	2.71x	3.01x	3.2x	3.77x	3.42x	3.14x
EV / Revenue	3.46x	3.08x	3.49x	3.86x	4.05x	4.58x	4.16x	3.8x
EV / EBITDA	7.61x	6.39x	7.3x	8.26x	8.91x	9.99x	9x	8.19x
EV / EBIT	14.8x	11.1x	13.1x	14.6x	16.4x	17.4x	15.2x	13.5x
EV / FCF	22.6x	20.7x	21.7x	74.6x	29.9x	37.1x	34.9x	27.8x
FCF Yield	4.43%	4.82%	4.61%	1.34%	3.34%	2.69%	2.87%	3.6%
Dividend per Share ²	-	-	5.92	6.52	7.16	7.913	8.689	9.321
Rate of return	-	-	1.03%	0.93%	0.88%	0.72%	0.79%	0.85%
EPS ²	19.04	29.65	35.28	38.69	38.61	48.37	58.04	66.67
Distribution rate	-	-	16.8%	16.9%	18.5%	16.4%	15%	14%
Net sales ¹	9,716	11,642	14,332	15,345	16,099	18,067	19,887	21,638
EBITDA ¹	4,414	5,618	6,857	7,160	7,328	8,285	9,178	10,038
EBIT ¹	2,277	3,232	3,827	4,065	3,973	4,768	5,454	6,086
Net income ¹	1,386	2,105	2,424	2,575	2,494	3,034	3,544	3,966
Net Debt ¹	9,541	11,264	11,155	12,949	13,770	14,714	14,597	14,190
Reference price ²	332.29	355.42	573.42	704.44	809.32	1,098.88	1,098.88	1,098.88
Nbr of stocks (in thousands)	72,394	69,308	67,781	65,622	63,630	61,917	-	-
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.	22.72x	4.58x	9.99x	0.72%	68.04B
VISA, INC.	32.55x	16.57x	23.56x	0.66%	749B
CINTAS CORPORATION	40.66x	7.39x	26.22x	0.89%	88.98B
PAYPAL HOLDINGS, INC.	11.25x	1.49x	7.64x	0.98%	48.78B
BLOCK, INC.	45.09x	1.71x	9.59x	-.--%	46.22B
NEBIUS GROUP	-75.12x	17.09x	41.45x	-.--%	43.51B
SUNBELT RENTALS HOLDINGS, INC.	20.04x	3.41x	8.12x	1.58%	32.17B
CORPAY, INC.	20.48x	6.23x	11.95x	-.--%	26.82B
FISERV, INC.	10.48x	2.68x	6.45x	-.--%	26.51B
SGS SA	27.56x	3.08x	13.89x	3.12%	24.61B
Average	15.57x	6.42x	15.89x	0.79%	115.44B
Weighted average by Cap.	26.90x	12.73x	21.11x	0.69%