US · CTOS
Custom Truck One Source, Inc.
- Sector
- Industrials · Rental & Leasing Services
- Headquarters
- Kansas City, MO 64125
- Website
- customtruck.com
Price · as of 2024-12-31
$10.10
Market cap 1.62B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $20.99 | +107.82% |
| Intrinsic Value(DCF) | $1.97 | -80.5% |
| Graham-Dodd Method(GD) | $0.06 | -99.45% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $9.68 | ||||
| 2018 | $10.17 | $0.00 | $0.96 | ||
| 2019 | $3.41 | $27.82 | $0.00 | $0.00 | $0.00 |
| 2020 | $8.85 | $26.08 | $0.00 | $0.00 | $0.00 |
| 2021 | $8.35 | $42.16 | $2,484.85 | $0.00 | $0.00 |
| 2022 | $6.43 | $25.20 | $233.98 | $1.53 | $6.52 |
| 2023 | $5.11 | $16.52 | $111.72 | $1.90 | $5.36 |
| 2024 | $4.92 | $20.99 | $0.00 | $0.06 | $0.00 |
AI valuation
Our deep-learning model estimates Custom Truck One Source, Inc.'s (CTOS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $20.99
- Current price
- $10.10
- AI upside
- +107.82%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.97
-80.5% upside
Graham-Dodd
$0.06
-99.45% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CTOS | Custom Truck One Source, … | $10.10 | 1.62B | +108% | -80% | -99% | — | -40.25 | 1.34 | 0.64 | 9.39 | — | -12.03 | 19.06% | 6.70% | -1.59% | -3.22% | 3.71% | -0.83% | 2.82 | 0.72 | 1.30 | 0.23 | 6.36 | -15714.00% | -337.00% | -3088.00% | -30.66% | 0.04 | -11.07% | 0.00% | 0.00% | 2.51% | 29.60 | -10.11 | 1.98 | 0.76 |
| ALTG | Alta Equipment Group Inc. | $6.90 | 222.42M | +606% | -56% | — | — | -3.10 | -28.33 | 0.14 | -29.70 | -10.31 | -1.85 | 25.85% | 1.26% | -4.37% | -233.43% | 2.95% | -5.70% | -38.59 | 2.13 | 1.43 | 0.41 | -16.72 | 3010.00% | -217.00% | -34444.00% | 13.24% | 0.07 | 4.19% | 1.20% | -3.70% | 351.03% | 24.58 | 17.28 | 0.31 | 1.49 |
| CMRE | Costamare Inc. | $17.57 | 2.12B | -43% | -49% | +43% | +576% | 3.82 | 0.48 | 0.58 | 4.51 | — | 0.48 | 26.71% | 22.18% | 15.35% | 12.92% | 11.12% | 6.06% | 0.94 | 3.08 | 1.40 | 1.13 | 2.66 | -1729.00% | 3788.00% | 42452.00% | 21.27% | 0.72 | 6.19% | 6.13% | 23.40% | 27.33% | 6.04 | 10.86 | 1.34 | 1.40 |
| CRAI | CRA International, Inc. | $172.66 | 1.13B | — | +779% | -84% | -18% | 21.85 | 5.60 | 1.59 | 13.60 | — | 10.58 | 29.03% | 11.06% | 7.29% | — | — | — | 0.60 | 15.51 | 0.92 | 0.81 | 1.13 | — | — | — | 1.55% | 0.07 | — | 1.16% | 25.20% | 5.09% | 15.71 | 70.39 | 1.74 | 3.80 |
| EVEX | Eve Holding, Inc. | $3.00 | 902.65M | — | — | — | — | -8.25 | 9.20 | — | -7.24 | -189.71 | 9.20 | 0.00% | — | — | -95.63% | 2123.20% | -49.03% | 1.07 | -42.71 | 5.27 | 5.12 | -0.57 | 435.00% | — | 4912.00% | -12.39% | -2.29 | 1916.93% | 0.00% | 0.00% | 0.00% | -6.19 | -6.86 | — | 0.73 |
| EVLV | Evolv Technologies Holdin… | $5.30 | 925.47M | +390% | +347% | — | — | -9.19 | 4.22 | 4.78 | -12.83 | — | 4.22 | 57.08% | -79.24% | -52.01% | -40.93% | -136.90% | -19.06% | 0.22 | — | 1.26 | 0.84 | 0.31 | -5211.00% | 2916.00% | -1734.00% | -13.73% | -0.32 | -113.38% | 0.00% | 0.00% | 0.00% | -5.71 | -6.90 | 4.53 | -0.39 |
| GBX | The Greenbrier Companies,… | $56.42 | 1.74B | +3% | -70% | +1% | — | 6.69 | 0.89 | 0.42 | 5.55 | 23.87 | 0.99 | 18.57% | 10.43% | 6.31% | 14.03% | 7.56% | 4.74% | 1.20 | 3.67 | 2.80 | 1.58 | 2.92 | 2802.00% | -866.00% | -7766.00% | -1.08% | 0.47 | -0.47% | 2.90% | 19.40% | 27.43% | 8.53 | -195.56 | 0.89 | 1.97 |
| HTZ | Hertz Global Holdings, In… | $4.54 | 1.41B | +1,659% | -62% | — | — | -1.91 | -2.92 | 0.16 | 47.33 | — | -0.31 | 12.79% | 1.06% | -8.78% | 459.48% | 0.49% | -3.19% | -37.15 | 0.08 | 2.65 | 2.65 | 43.65 | -7420.00% | -602.00% | 294.00% | -644.57% | 1.90 | -51.81% | 0.00% | 0.00% | 143.71% | 191.44 | -1.99 | 2.03 | 0.30 |
| MAN | ManpowerGroup Inc. | $27.97 | 1.3B | +118% | -47% | — | — | -94.67 | 0.61 | 0.07 | 10.12 | — | 14.83 | 16.69% | 1.33% | -0.07% | -0.64% | 2.97% | -0.15% | 1.16 | 2.50 | 1.11 | 1.08 | 5.54 | -10963.00% | 58.00% | -16253.00% | -12.82% | -0.02 | -5.02% | 5.30% | -501.50% | 8.33% | 11.65 | -17.23 | 0.15 | 2.80 |
| PRG | PROG Holdings, Inc. | $35.21 | 1.39B | +963% | -62% | -38% | -37% | 9.17 | 1.80 | 0.56 | 0.89 | — | 3.43 | 32.98% | 9.89% | 6.09% | 21.02% | 15.05% | 9.40% | 0.82 | 6.06 | 11.22 | 4.91 | 0.16 | -2075.00% | -220.00% | 14954.00% | 24.15% | 3.47 | 28.80% | 1.54% | 14.10% | 24.63% | 6.91 | 5.07 | 0.68 | 5.04 |
| WLDN | Willdan Group, Inc. | $89.14 | 1.31B | — | -33% | -70% | +13% | 24.07 | 4.15 | 1.86 | 19.69 | — | 14.09 | 37.51% | 6.48% | 7.71% | — | — | — | 0.23 | 7.68 | 1.56 | 0.85 | 0.05 | — | — | — | 5.59% | 0.50 | — | 0.00% | 0.00% | 0.00% | 28.73 | 17.94 | 1.86 | 5.12 |
About Custom Truck One Source, Inc.
Custom Truck One Source, Inc. provides specialty equipment rental services to the electric utility transmission and distribution, telecommunications, rail, other infrastructure-related industries in North America. It operates through Equipment Rental Solutions, Truck and Equipment Sales, and Aftermarket Parts and Services segments. The Equipment Rental Solutions owns new and used specialty equipment, including truck-mounted aerial lifts, cranes, service trucks, dump trucks, trailers, digger derricks, and other machinery and equipment. The Truck and Equipment Sales segment offers new equipment for sale to be used for end-markets which can be modified to meet customers specific needs. The Aftermarket Parts and Services segment provides truck and equipment maintenance and repair services as well as sale of specialized aftermarket parts. The company was formerly known as Nesco Holdings, Inc. and changed its name to Custom Truck One Source, Inc. in April 2021. Custom Truck One Source, Inc. was founded in 1988 and is headquartered in Kansas City, Missouri.
- CEO
- Ryan McMonagle
- Employees
- 2.62K
- Beta
- 1.17
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.97 ÷ $10.10) − 1 = -80.5% (DCF, example).