|
Real-time Estimate
Cboe BZX
03:28:56 18/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 73.78 USD | +1.97% |
|
+0.53% | +7.79% |
| 07:31pm | Goldman Sachs Upgrades Sunbelt Rentals to Buy From Neutral | MT |
| 04:29pm | DB raises Kingfisher; UBS raises Man Group | AN |
Company Valuation: Sunbelt Rentals Holdings, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: April | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 22,478 | 25,018 | 32,025 | 22,468 | 31,403 | 29,646 | - | - |
| Change | - | 11.3% | 28.01% | -29.84% | 39.77% | -5.59% | - | - |
| Enterprise Value (EV) 1 | 29,638 | 33,978 | 42,680 | 32,799 | 38,957 | 38,673 | 37,942 | 36,748 |
| Change | - | 14.64% | 25.61% | -23.15% | 18.77% | -0.73% | -1.89% | -3.15% |
| P/E | - | - | - | - | 24.3x | 18.4x | 16x | 13.9x |
| PBR | - | - | - | - | 4.24x | 4.04x | 3.53x | 3.21x |
| PEG | - | - | - | - | - | 0.7x | 1.1x | 0.9x |
| Capitalization / Revenue | 2.82x | 2.59x | 2.95x | 2.08x | 2.82x | 2.45x | 2.29x | 2.14x |
| EV / Revenue | 3.72x | 3.51x | 3.93x | 3.04x | 3.49x | 3.2x | 2.94x | 2.65x |
| EV / EBITDA | 8.21x | 7.7x | 8.72x | 6.55x | 8.33x | 7.62x | 6.85x | 6.11x |
| EV / EBIT | 14.4x | 12.9x | 15.4x | 12.2x | 15.6x | 14.3x | 12.6x | 11x |
| EV / FCF | 26.3x | 63.9x | 197x | 18.3x | 19x | 30.9x | 26.3x | 19.9x |
| FCF Yield | 3.8% | 1.56% | 0.51% | 5.46% | 5.28% | 3.24% | 3.8% | 5.03% |
| Dividend per Share 2 | - | - | - | - | 1.1 | 1.236 | 1.307 | 1.462 |
| Rate of return | - | - | - | - | 1.44% | 1.71% | 1.81% | 2.02% |
| EPS 2 | - | - | - | - | 3.15 | 3.938 | 4.512 | 5.199 |
| Distribution rate | - | - | - | - | 34.9% | 31.4% | 29% | 28.1% |
| Net sales 1 | 7,962 | 9,667 | 10,859 | 10,792 | 11,154 | 12,079 | 12,923 | 13,853 |
| EBITDA 1 | 3,609 | 4,412 | 4,893 | 5,006 | 4,677 | 5,073 | 5,540 | 6,012 |
| EBIT 1 | 2,056 | 2,640 | 2,775 | 2,687 | 2,500 | 2,713 | 3,009 | 3,339 |
| Net income 1 | 1,251 | 1,618 | 1,598 | 1,510 | 1,325 | 1,596 | 1,822 | 2,072 |
| Net Debt 1 | 7,160 | 8,960 | 10,655 | 10,331 | 7,554 | 9,026 | 8,295 | 7,102 |
| Reference price 2 | 50.80 | 57.18 | 73.38 | 52.16 | 76.53 | 72.35 | 72.35 | 72.35 |
| Nbr of stocks (in thousands) | 442,473 | 437,493 | 436,399 | 430,743 | 410,331 | 409,765 | - | - |
| Announcement Date | 14/6/22 | 13/6/23 | 18/6/24 | 17/6/25 | 23/6/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.37x | 3.2x | 7.62x | 1.71% | 29.65B | |
| 21.88x | 4.34x | 9.55x | 0.77% | 62.63B | |
| 29.91x | 2.66x | 6.33x | 2% | 4.77B | |
| 53.93x | 1.5x | 4.22x | -.--% | 4.45B | |
| 17.34x | - | - | 1.78% | 2.72B | |
| 14.06x | 0.67x | 2.67x | 2.06% | 1.17B | |
| 11.47x | 4.47x | 7.04x | - | 1.17B | |
| 10.93x | 0.75x | 3x | 2.86% | 836M | |
| Average | 22.23x | 2.51x | 5.78x | 1.6% | 13.42B | |
| Weighted average by Cap. | 22.20x | 3.75x | 8.48x | 1.11% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SUNB Stock
- Valuation Sunbelt Rentals Holdings, Inc.
Select your edition
All financial news and data tailored to specific country editions
