DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

United Rentals, Inc. (URI)

Industrials | Rental & Leasing Services

Today's Price

$1189.88

Today's Fair Value

$1140.76 -4.13%

Margin of Safety

-4.31%

Projected Value (5Y)

$1837.20 +54.4%

Dividends Paid (5Y)

$60.47

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.99% | CAGR (5y): 16.48%

Diluted Shares Growth Rate

Regression: -3.71% | CAGR (5y): -2.39%

Dividend Growth Rate

Regression: 19.43% | CAGR (5y): 20.14%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.28x)

Discount Rate