investorscraft@gmail.com

Intrinsic Value of United Rentals, Inc. (URI)

Previous Close$814.28
Intrinsic Value
Upside potential
Previous Close
$814.28

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

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.

Revenue Profitability And 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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, company investor relations

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