As of 2025-09-16, the Intrinsic Value of McGrath RentCorp (MGRC) is 167.15 USD. This MGRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.34 USD, the upside of McGrath RentCorp is 35.50%.
The range of the Intrinsic Value is 131.92 - 225.40 USD
Based on its market price of 123.34 USD and our intrinsic valuation, McGrath RentCorp (MGRC) is undervalued by 35.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 131.92 - 225.40 | 167.15 | 35.5% |
| DCF (Growth 10y) | 154.28 - 255.52 | 192.61 | 56.2% |
| DCF (EBITDA 5y) | 195.29 - 243.15 | 228.45 | 85.2% |
| DCF (EBITDA 10y) | 209.92 - 276.90 | 250.12 | 102.8% |
| Fair Value | 217.56 - 217.56 | 217.56 | 76.38% |
| P/E | 156.95 - 221.76 | 200.46 | 62.5% |
| EV/EBITDA | 102.41 - 287.35 | 196.28 | 59.1% |
| EPV | 7.84 - 18.56 | 13.20 | -89.3% |
| DDM - Stable | 80.30 - 170.01 | 125.16 | 1.5% |
| DDM - Multi | 97.90 - 163.47 | 122.65 | -0.6% |
| Market Cap (mil) | 3,035.52 |
| Beta | 0.71 |
| Outstanding shares (mil) | 24.61 |
| Enterprise Value (mil) | 3,606.58 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.19% |
| Cost of Debt | 5.44% |
| WACC | 7.51% |