investorscraft@gmail.com

Intrinsic ValueU-Haul Holding Company (UHAL)

Previous Close$56.55
Intrinsic Value
Upside potential
Previous Close
$56.55

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

U-Haul Holding Company operates as a leader in the DIY moving and storage industry, offering truck and trailer rentals, self-storage solutions, and moving supplies across North America. The company’s revenue model is driven by rental fees, storage unit leases, and ancillary product sales, capitalizing on high demand during peak moving seasons. U-Haul maintains a dominant market position through its extensive network of company-owned and independent dealer locations, providing accessibility and convenience. Its vertically integrated model, including manufacturing and insurance services, enhances profitability and customer retention. The company competes in a fragmented market but differentiates itself with brand recognition, flexible rental terms, and a focus on customer service. U-Haul’s strategic emphasis on self-storage expansion aligns with growing demand for affordable storage solutions, reinforcing its long-term growth potential.

Revenue Profitability And Efficiency

U-Haul reported revenue of $5.63 billion for FY 2024, with net income of $628.7 million, reflecting a net margin of approximately 11.2%. The company’s operating cash flow of $1.45 billion underscores strong cash generation, though capital expenditures of $2.99 billion indicate significant reinvestment in fleet and storage infrastructure. Diluted EPS of $3.04 highlights earnings power, supported by efficient asset utilization and cost management.

Earnings Power And Capital Efficiency

U-Haul’s earnings are bolstered by its asset-light franchise model and high-margin storage business. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to revenue, though heavy capex for fleet and storage expansion tempers near-term free cash flow. Its diversified revenue streams mitigate seasonal volatility, enhancing earnings stability.

Balance Sheet And Financial Health

U-Haul maintains a solid liquidity position with $1.53 billion in cash and equivalents, though total debt of $6.33 billion reflects leverage from growth initiatives. The balance sheet supports ongoing investments, but debt levels warrant monitoring. The absence of dividends suggests a focus on reinvestment for expansion rather than shareholder payouts.

Growth Trends And Dividend Policy

U-Haul’s growth is driven by organic expansion in self-storage and fleet modernization, with capex signaling aggressive reinvestment. The company does not pay dividends, prioritizing capital allocation toward growth opportunities. Trends in urban migration and housing mobility support sustained demand for its services, though competition and economic cycles pose risks.

Valuation And Market Expectations

The market likely values U-Haul based on its recurring storage revenue and market leadership, though high capex may pressure near-term valuation multiples. Investors may focus on long-term returns from storage unit occupancy and rental pricing power, balancing growth prospects against leverage.

Strategic Advantages And Outlook

U-Haul’s strengths include brand loyalty, a vast distribution network, and vertical integration. The outlook remains positive, supported by storage demand and operational scalability. Challenges include fleet maintenance costs and competitive pressures, but strategic investments position the company for sustained industry leadership.

Sources

U-Haul FY 2024 financial statements, company filings (CIK: 0000004457)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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