Fair value (multi-method)
Four independent methods triangulate what URI is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$1,817.48
Method range
$163.27 – $1,817.48
median $927.44
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $1,817.48 | +75.59% |
| Exit multiple | $721.13 | -30.33% |
| Analyst target | $1,133.75 | +9.53% |
| Graham number | $163.27 | -84.23% |
- Forward DCF$1,817.48
- Exit multiple$721.13
- Analyst target$1,133.75
- Graham number$163.27
Stock price
$1,035.06
EPS (TTM)
$41.30
5Y EPS CAGR
25.9%
Fair value @ hist. growth
$1,817.48
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
17.6%
per year over your projection horizon
Margin of safety 43.0% vs hist-growth DCF
Historical 5Y CAGR
25.9%
Your model implies
17.6%
Next-year analyst consensus
14.3%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 11.6% | 14.9% | 14.5% | 14.0% | 13.5% | 13.0% |
| 12.6% | 16.6% | 16.2% | 15.8% | 15.4% | 14.9% |
| 13.6% | 18.3% | 18.0% | 17.6% | 17.2% | 16.8% |
| 14.6% | 19.9% | 19.6% | 19.3% | 18.9% | 18.5% |
| 15.0% | 20.5% | 20.2% | 19.9% | 19.5% | 19.2% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.54
Low vs growth
Net debt
$16B
Total debt − cash
Beta
1.79
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
United Rentals (URI) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.