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

$1045.71

Today's Fair Value

$1047.01 +0.12%

Margin of Safety

+0.12%

Projected Value (5Y)

$1686.22 +61.25%

Dividends Paid (5Y)

$60.24

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: 19.08% | CAGR (5y): 20.14%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.29x)

Discount Rate