investorscraft@gmail.com

Intrinsic ValueAshtead Group plc (AHT.L)

Previous Close£4,687.00
Intrinsic Value
Upside potential
Previous Close
£4,687.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ashtead Group plc operates as a leading equipment rental company, primarily under its Sunbelt Rentals brand, serving the construction, industrial, and general equipment rental markets across the United States, the United Kingdom, and Canada. The company’s diversified portfolio includes pumps, power generation, scaffolding, and specialized services for sectors like facilities maintenance, emergency response, and entertainment. With a network of over 1,200 stores, Ashtead leverages its extensive geographic footprint and broad product range to cater to a wide array of customers, from government agencies to commercial enterprises. Its market position is strengthened by its ability to provide tailored solutions for complex projects, including infrastructure development and disaster recovery, positioning it as a critical partner in cyclical and high-demand industries. The company’s focus on operational efficiency and customer service further solidifies its competitive edge in the fragmented rental industry.

Revenue Profitability And Efficiency

Ashtead reported revenue of £10.86 billion for FY 2024, with net income reaching £1.6 billion, reflecting robust demand in its core markets. The diluted EPS of 364p underscores strong profitability, supported by efficient cost management and high asset utilization. Operating cash flow of £854.6 million, though offset by significant capital expenditures of £685.3 million, highlights the capital-intensive nature of its rental operations.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to generate substantial net income despite high operational costs. Capital efficiency is maintained through disciplined reinvestment in rental fleets and strategic store expansions, ensuring sustained growth and market responsiveness. The balance between earnings and capital deployment remains a key driver of shareholder value.

Balance Sheet And Financial Health

Ashtead’s balance sheet shows total debt of £10.68 billion against cash and equivalents of £20.8 million, indicating a leveraged but manageable financial structure. The high debt level is typical for the capital-intensive rental industry, with the company’s strong cash flow generation providing adequate coverage for interest and principal repayments.

Growth Trends And Dividend Policy

Growth is driven by organic expansion and strategic acquisitions, particularly in the U.S. market. The company’s dividend policy, with a payout of 97p per share, reflects a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. This balanced approach supports both near-term investor returns and long-term growth objectives.

Valuation And Market Expectations

With a market capitalization of approximately £18.2 billion and a beta of 1.102, Ashtead is valued as a growth-oriented industrial player. The market expects continued outperformance, driven by infrastructure spending trends and the company’s ability to capitalize on cyclical demand in its key markets.

Strategic Advantages And Outlook

Ashtead’s strategic advantages include its extensive rental network, diversified service offerings, and strong brand recognition. The outlook remains positive, supported by sustained demand in construction and industrial sectors, though macroeconomic volatility and interest rate fluctuations pose potential risks. The company’s focus on operational excellence positions it well for future growth.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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