As of 2024-07-27, the Intrinsic Value of McGrath RentCorp (MGRC) is
123.43 USD. This MGRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 111.02 USD, the upside of McGrath RentCorp is
%.
The range of the Intrinsic Value is 72.19 - 293.68 USD
123.43 USD
Intrinsic Value
MGRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.19 - 293.68 |
123.43 |
11.2% |
| DCF (Growth 10y) |
98.00 - 356.39 |
158.20 |
42.5% |
| DCF (EBITDA 5y) |
104.20 - 154.99 |
132.71 |
19.5% |
| DCF (EBITDA 10y) |
127.20 - 200.08 |
164.95 |
48.6% |
| Fair Value |
97.67 - 97.67 |
97.67 |
-12.02% |
| P/E |
89.18 - 156.88 |
116.05 |
4.5% |
| EV/EBITDA |
62.59 - 129.57 |
99.11 |
-10.7% |
| EPV |
(9.39) - 0.31 |
(4.54) |
-104.1% |
| DDM - Stable |
47.51 - 185.00 |
116.25 |
4.7% |
| DDM - Multi |
69.03 - 204.76 |
102.76 |
-7.4% |
MGRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,725.54 |
| Beta |
0.64 |
| Outstanding shares (mil) |
24.55 |
| Enterprise Value (mil) |
3,522.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.02% |
| Cost of Debt |
5.45% |
| WACC |
7.18% |