MGRC
McGrath RentCorp
Price:  
111.37 
USD
Volume:  
95,990.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MGRC Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of McGrath RentCorp (MGRC) is 120.02 USD. This MGRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 111.37 USD, the upside of McGrath RentCorp is %.

The range of the Intrinsic Value is 73.47 - 254.37 USD

111.37 USD
Stock Price
120.02 USD
Intrinsic Value
Intrinsic Value Details

MGRC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 73.47 - 254.37 120.02 7.8%
DCF (Growth 10y) 99.68 - 308.98 153.90 38.2%
DCF (EBITDA 5y) 116.98 - 157.79 129.77 16.5%
DCF (EBITDA 10y) 140.05 - 200.35 161.17 44.7%
Fair Value 97.67 - 97.67 97.67 -12.30%
P/E 79.49 - 125.40 99.54 -10.6%
EV/EBITDA 73.15 - 126.71 95.39 -14.3%
EPV (9.17) - (1.09) (5.13) -104.6%
DDM - Stable 48.08 - 162.67 105.37 -5.4%
DDM - Multi 69.95 - 179.27 100.10 -10.1%

MGRC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,734.13
Beta 0.65
Outstanding shares (mil) 24.55
Enterprise Value (mil) 3,530.78
Market risk premium 4.60%
Cost of Equity 8.15%
Cost of Debt 5.45%
WACC 7.27%