As of 2024-12-12, the Intrinsic Value of McGrath RentCorp (MGRC) is
134.16 USD. This MGRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 119.81 USD, the upside of McGrath RentCorp is
12.00%.
The range of the Intrinsic Value is 83.99 - 288.10 USD
134.16 USD
Intrinsic Value
MGRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
83.99 - 288.10 |
134.16 |
12.0% |
| DCF (Growth 10y) |
94.90 - 296.26 |
144.67 |
20.8% |
| DCF (EBITDA 5y) |
116.10 - 143.67 |
122.77 |
2.5% |
| DCF (EBITDA 10y) |
134.83 - 176.03 |
147.52 |
23.1% |
| Fair Value |
174.45 - 174.45 |
174.45 |
45.60% |
| P/E |
80.55 - 192.29 |
127.99 |
6.8% |
| EV/EBITDA |
82.88 - 161.70 |
110.68 |
-7.6% |
| EPV |
1.24 - 8.90 |
5.07 |
-95.8% |
| DDM - Stable |
100.07 - 361.45 |
230.76 |
92.6% |
| DDM - Multi |
64.33 - 176.48 |
93.79 |
-21.7% |
MGRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,941.34 |
| Beta |
1.14 |
| Outstanding shares (mil) |
24.55 |
| Enterprise Value (mil) |
3,545.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.34% |
| Cost of Debt |
5.23% |
| WACC |
6.65% |