investorscraft@gmail.com

Intrinsic Value of McGrath RentCorp (MGRC)

Previous Close$119.82
Intrinsic Value
Upside potential
Previous Close
$119.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

McGrath RentCorp operates as a diversified business-to-business rental company, primarily serving customers in North America. The company specializes in modular buildings, electronic test equipment, and liquid and solid containment tanks, catering to industries such as construction, education, healthcare, and energy. Its core revenue model is driven by leasing and rental services, supplemented by sales of used equipment, providing a steady income stream with high-margin recurring revenue. McGrath RentCorp holds a strong market position due to its extensive fleet, nationwide footprint, and reputation for reliability, enabling it to serve both short-term and long-term customer needs. The company’s diversified portfolio mitigates sector-specific risks while capitalizing on demand for flexible, cost-effective solutions in cyclical industries. Its focus on operational efficiency and customer service further strengthens its competitive edge in niche rental markets.

Revenue Profitability And Efficiency

McGrath RentCorp reported revenue of $910.9 million for FY 2024, with net income of $231.7 million, reflecting a robust net margin of approximately 25.4%. Diluted EPS stood at $9.43, demonstrating strong profitability. Operating cash flow was $374.4 million, indicating efficient cash generation, though capital expenditures of $231.5 million suggest ongoing investments in fleet maintenance and growth. The company’s ability to convert revenue into earnings highlights disciplined cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its high-margin rental operations, which generate stable cash flows. With an operating cash flow of $374.4 million, McGrath RentCorp efficiently deploys capital, balancing reinvestment in its rental fleet with shareholder returns. The $231.5 million in capital expenditures reflects a focus on maintaining asset quality while supporting growth, ensuring long-term competitiveness in its core markets.

Balance Sheet And Financial Health

McGrath RentCorp maintains a solid balance sheet, with total debt of $590.2 million and cash equivalents of $807,000. The debt level is manageable given the company’s strong cash flow generation. The absence of excessive leverage supports financial flexibility, allowing for strategic investments or opportunistic share repurchases. The balance sheet structure aligns with the capital-intensive nature of the rental business.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by demand for modular spaces and industrial equipment. McGrath RentCorp’s dividend policy is shareholder-friendly, with a dividend per share of $1.91, reflecting a commitment to returning capital. Future growth may hinge on expanding its rental fleet and entering adjacent markets, while maintaining a balanced approach to capital allocation.

Valuation And Market Expectations

With a diluted EPS of $9.43, McGrath RentCorp trades at a valuation reflective of its stable earnings and cash flow profile. Market expectations likely incorporate steady demand for rental solutions, though macroeconomic factors could influence near-term performance. The company’s ability to sustain margins and manage capital expenditures will be key drivers of valuation multiples.

Strategic Advantages And Outlook

McGrath RentCorp benefits from its diversified rental portfolio, operational scale, and strong customer relationships. The outlook remains positive, supported by demand for flexible infrastructure solutions. Strategic advantages include its asset-light model and ability to adapt to market cycles. Continued focus on efficiency and selective growth initiatives should reinforce its market position.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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