Previous Close | $814.28 |
Intrinsic Value | $191.99 |
Upside potential | -76% |
Data is not available at this time.
United Rentals, Inc. (URI) is the world's largest equipment rental company, serving industrial and construction markets across North America. The company operates through a network of over 1,300 locations, offering a diverse fleet of equipment, including aerial work platforms, earthmoving machinery, and power generation systems. URI generates revenue primarily through equipment rentals, supplemented by sales of used equipment, contractor supplies, and value-added services such as equipment maintenance and training. The company serves a broad customer base, ranging from small contractors to large industrial enterprises, capitalizing on the trend toward equipment rental over ownership. URI maintains a dominant market position, benefiting from economies of scale, a geographically dispersed footprint, and strong customer relationships. The company's strategic focus on fleet diversification and technological integration enhances its competitive edge in a fragmented industry. URI's scale allows it to optimize fleet utilization and maintain pricing power, while its digital platforms improve customer accessibility and operational efficiency.
United Rentals reported $15.3 billion in revenue for FY 2024, with net income of $2.6 billion, reflecting robust demand in construction and industrial sectors. The company's diluted EPS of $38.69 underscores strong profitability, supported by disciplined cost management and high fleet utilization. Operating cash flow reached $4.5 billion, highlighting efficient working capital management and the capital-light nature of the rental model.
URI demonstrates significant earnings power, driven by its scalable rental operations and recurring revenue streams. The absence of capital expenditures in FY 2024 suggests a focus on optimizing existing assets rather than expanding the fleet. High operating cash flow relative to net income indicates strong cash conversion, reinforcing the company's ability to fund growth and debt reduction without compromising liquidity.
The company maintains $457 million in cash and equivalents against $14.8 billion in total debt, reflecting a leveraged but manageable capital structure. URI's debt levels are typical for capital-intensive rental businesses, but its strong cash flow generation provides ample coverage. The balance sheet supports ongoing operations and strategic initiatives, though investors should monitor debt maturity profiles and interest rate exposure.
URI's growth is tied to cyclical construction and industrial activity, with long-term tailwinds from urbanization and infrastructure spending. The company paid a dividend of $6.54 per share in FY 2024, signaling confidence in sustained cash flow. While dividend yields remain modest, URI prioritizes reinvestment and deleveraging, balancing shareholder returns with financial flexibility.
The market values URI at a premium relative to peers, reflecting its industry leadership and consistent execution. Investors appear to price in stable rental demand and margin resilience, though macroeconomic sensitivity remains a consideration. Valuation multiples suggest expectations of mid-single-digit revenue growth and sustained profitability in the near term.
URI's scale, diversified fleet, and technological capabilities position it well for long-term growth. The company benefits from secular shifts toward rental adoption and infrastructure investment. Near-term challenges include economic cyclicality and competitive pressures, but URI's operational efficiency and market dominance provide a durable competitive moat. Management's focus on digital transformation and customer-centric solutions should drive sustained value creation.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |