investorscraft@gmail.com

Intrinsic value of United Rentals, Inc. (URI)

Previous Close$269.92
Intrinsic Value
Upside potential
Previous Close
$269.92

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Cash & ST Investments
Total debt
Market cap, m$
19,548

Based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %13.9NaN
Revenue, $9716NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m7439NaN
Operating income, $m2277NaN
EBITDA, $m4246NaN
Interest expense (income), $mNaN
Earnings before tax, $m1846NaN
Tax expense, $m460NaN
Net income, $m1386NaN

BALANCE SHEET

Cash and short-term investments, $m144NaN
Total assets, $m20849NaN
Adjusted assets (=assets-cash), $m20705NaN
Average production assets, $m16956NaN
Working capital, $m-452NaN
Total debt, $m10508NaN
Total liabilities, $m14858NaN
Total equity, $m5991NaN
Debt-to-equity ratio1.754NaN
Adjusted equity ratio0.336NaN

CASH FLOW

Net income, $m1386NaN
Depreciation, amort., depletion, $m1969NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m3689NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-2200NaN
Free cash flow, $m5889NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-452
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenu