As of 2025-01-18, the Intrinsic Value of United Rentals Inc (URI) is
866.16 USD. This URI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 771.00 USD, the upside of United Rentals Inc is
12.30%.
The range of the Intrinsic Value is 520.22 - 1,986.25 USD
866.16 USD
Intrinsic Value
URI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
520.22 - 1,986.25 |
866.16 |
12.3% |
| DCF (Growth 10y) |
754.99 - 2,589.72 |
1,190.93 |
54.5% |
| DCF (EBITDA 5y) |
813.30 - 1,148.55 |
1,004.02 |
30.2% |
| DCF (EBITDA 10y) |
990.21 - 1,497.57 |
1,253.68 |
62.6% |
| Fair Value |
826.23 - 826.23 |
826.23 |
7.16% |
| P/E |
382.49 - 507.12 |
411.94 |
-46.6% |
| EV/EBITDA |
435.46 - 783.05 |
580.71 |
-24.7% |
| EPV |
142.12 - 291.25 |
216.68 |
-71.9% |
| DDM - Stable |
338.53 - 1,262.69 |
800.61 |
3.8% |
| DDM - Multi |
506.49 - 1,467.12 |
752.76 |
-2.4% |
URI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
50,593.02 |
| Beta |
1.90 |
| Outstanding shares (mil) |
65.62 |
| Enterprise Value (mil) |
63,508.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.43% |
| Cost of Debt |
4.70% |
| WACC |
7.42% |