URI
United Rentals Inc
Price:  
686.19 
USD
Volume:  
461,936.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

URI Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of United Rentals Inc (URI) is 766.01 USD. This URI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 686.19 USD, the upside of United Rentals Inc is %.

The range of the Intrinsic Value is 532.03 - 1,285.72 USD

686.19 USD
Stock Price
766.01 USD
Intrinsic Value
Intrinsic Value Details

URI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 532.03 - 1,285.72 766.01 11.6%
DCF (Growth 10y) 746.18 - 1,661.05 1,031.99 50.4%
DCF (EBITDA 5y) 743.88 - 1,002.21 899.87 31.1%
DCF (EBITDA 10y) 927.81 - 1,287.77 1,128.76 64.5%
Fair Value 762.57 - 762.57 762.57 11.13%
P/E 322.53 - 471.35 416.84 -39.3%
EV/EBITDA 418.63 - 717.48 554.93 -19.1%
EPV 207.43 - 314.31 260.87 -62.0%
DDM - Stable 325.92 - 873.90 599.91 -12.6%
DDM - Multi 466.75 - 964.40 628.18 -8.5%

URI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 46,105.11
Beta 2.03
Outstanding shares (mil) 67.19
Enterprise Value (mil) 57,260.11
Market risk premium 4.60%
Cost of Equity 7.73%
Cost of Debt 4.85%
WACC 6.90%