MGRC
McGrath RentCorp
Price:  
113.92 
USD
Volume:  
108,501.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MGRC Intrinsic Value

45.80 %
Upside

What is the intrinsic value of MGRC?

As of 2025-07-19, the Intrinsic Value of McGrath RentCorp (MGRC) is 166.09 USD. This MGRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 113.92 USD, the upside of McGrath RentCorp is 45.80%.

The range of the Intrinsic Value is 131.51 - 222.92 USD

Is MGRC undervalued or overvalued?

Based on its market price of 113.92 USD and our intrinsic valuation, McGrath RentCorp (MGRC) is undervalued by 45.80%.

113.92 USD
Stock Price
166.09 USD
Intrinsic Value
Intrinsic Value Details

MGRC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 131.51 - 222.92 166.09 45.8%
DCF (Growth 10y) 164.49 - 272.19 205.38 80.3%
DCF (EBITDA 5y) 165.99 - 240.47 210.26 84.6%
DCF (EBITDA 10y) 197.14 - 292.61 249.42 118.9%
Fair Value 204.33 - 204.33 204.33 79.36%
P/E 129.48 - 223.82 207.44 82.1%
EV/EBITDA 75.09 - 264.07 177.34 55.7%
EPV 8.48 - 19.03 13.76 -87.9%
DDM - Stable 75.00 - 158.39 116.70 2.4%
DDM - Multi 99.69 - 166.62 124.99 9.7%

MGRC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,803.57
Beta 0.79
Outstanding shares (mil) 24.61
Enterprise Value (mil) 3,359.52
Market risk premium 4.60%
Cost of Equity 8.23%
Cost of Debt 5.51%
WACC 7.52%