US · MGRC
McGrath RentCorp
- Sector
- Industrials · Rental & Leasing Services
- Headquarters
- Livermore, CA 94551-7800
- Website
- mgrc.com
Price · as of 2025-12-31
$109.38
Market cap 2.73B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $109.11 | -0.25% |
| Intrinsic Value(DCF) | $46.97 | -57.06% |
| Graham-Dodd Method(GD) | $39.33 | -64.05% |
| Graham Formula(GF) | $73.53 | -32.77% |
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 |
|---|---|---|---|---|---|
| 2011 | $22.10 | $35.35 | $1.89 | $9.02 | $50.86 |
| 2012 | $22.21 | $32.73 | $0.09 | $8.64 | $25.43 |
| 2013 | $25.38 | $29.82 | $0.00 | $8.81 | $20.73 |
| 2014 | $24.19 | $32.13 | $0.90 | $9.34 | $27.16 |
| 2015 | $20.23 | $20.02 | $1.91 | $6.60 | $11.75 |
| 2016 | $27.68 | $23.08 | $0.04 | $7.99 | $20.36 |
| 2017 | $44.81 | $40.01 | $0.00 | $37.20 | $107.36 |
| 2018 | $49.44 | $47.05 | $0.00 | $19.75 | $51.28 |
| 2019 | $57.70 | $56.80 | $9.20 | $22.96 | $87.44 |
| 2020 | $73.56 | $57.73 | $3.29 | $23.50 | $35.94 |
| 2021 | $77.69 | $56.44 | $0.03 | $17.15 | $57.75 |
| 2022 | $91.24 | $73.14 | $1.99 | $25.02 | $52.01 |
| 2023 | $118.04 | $113.57 | $92.95 | $32.71 | $268.27 |
| 2024 | $110.04 | $72.14 | $80.01 | $51.24 | $163.48 |
| 2025 | $110.20 | $109.11 | $42.72 | $39.33 | $73.53 |
AI valuation
Our deep-learning model estimates McGrath RentCorp's (MGRC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $109.11
- Current price
- $109.38
- AI upside
- -0.25%
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
$46.97
-57.06% upside
Graham-Dodd
$39.33
-64.05% upside
Graham Formula
$73.53
-32.77% 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 |
| MGRC | McGrath RentCorp | $109.38 | 2.73B | -0% | -57% | -64% | -33% | 17.34 | 2.19 | 2.87 | 9.20 | — | 3.16 | 46.05% | 25.85% | 16.55% | 13.24% | 10.30% | 6.70% | 0.42 | 7.97 | 1.36 | 1.31 | 1.47 | -3266.00% | 365.00% | -3676.00% | 7.79% | 1.45 | 12.15% | 1.77% | 30.60% | 4.99% | 13.22 | 15.27 | 3.42 | 2.89 |
| ABM | ABM Industries Incorporat… | $44.50 | 2.61B | -10% | -60% | — | -27% | 17.03 | 1.55 | 0.32 | 10.32 | 16.64 | -2.64 | 11.69% | 3.72% | 1.86% | 9.10% | 7.33% | 3.08% | 0.95 | 3.37 | 1.48 | 1.35 | 3.77 | 10234.00% | 462.00% | -729.00% | 5.61% | 0.18 | 4.74% | 2.37% | 40.40% | 6.79% | 13.39 | 28.08 | 0.50 | 2.74 |
| AZZ | AZZ Inc. | $135.98 | 4.09B | — | +303% | -84% | -14% | 50.47 | 2.53 | 1.68 | 10.55 | — | -32.99 | 24.25% | 14.98% | 8.17% | — | — | — | 0.84 | 2.91 | 1.70 | 1.16 | 2.63 | — | — | — | 5.06% | 1.13 | — | 0.87% | 44.10% | 0.87% | 14.91 | 26.29 | 2.23 | 2.87 |
| CAAP | Corporación América Airpo… | $28.50 | 4.65B | +49% | +591% | -40% | +136% | 10.27 | 2.12 | 1.57 | 3.85 | 56.67 | -1.63 | 33.03% | 24.26% | 15.34% | 27.00% | 12.51% | 7.32% | 0.85 | 4.16 | 1.27 | 1.13 | 0.79 | 1812.00% | 3166.00% | 1336.00% | 13.54% | 0.67 | 21.67% | 0.00% | 0.00% | 8.56% | 7.93 | 9.02 | 1.92 | 1.73 |
| FTAI | FTAI Aviation Ltd. | $305.80 | 31.37B | -42% | +177% | -91% | -21% | 61.03 | 91.50 | 12.20 | 28.03 | — | 138.98 | 31.08% | 30.70% | 19.98% | 241.16% | 36.96% | 11.91% | 0.00 | 3.11 | 5.28 | 1.28 | -0.28 | -153750.00% | 4324.00% | -7689.00% | -1.02% | -0.78 | -18.06% | 0.00% | 0.00% | 11.86% | 39.33 | -97.44 | 12.08 | 6.26 |
| HAFN | Hafnia Limited | $7.69 | 3.86B | +189% | -59% | -74% | — | 11.07 | 1.66 | 1.65 | 8.86 | — | 1.66 | 18.02% | 14.30% | 14.89% | 15.25% | 10.47% | 9.32% | 0.49 | 5.62 | 1.53 | 1.30 | 1.74 | -5400.00% | -1812.00% | -5804.00% | 10.63% | 1.02 | 12.92% | 5.28% | 58.50% | 6.02% | 14.34 | 11.71 | 2.05 | 2.88 |
About McGrath RentCorp
McGrath RentCorp operates as a business to business rental company in the United States and internationally. It rents and sells relocatable modular buildings, portable storage containers, electronic test equipment and related accessories, and liquid and solid containment tanks and boxes. The company operates through four segments: Mobile Modular, TRS-RenTelco, Adler Tanks, and Enviroplex. The Mobile Modular segment rents and sells modular buildings designed for use as classrooms, temporary offices adjacent to existing facilities, sales offices, construction field offices, restroom buildings, health care clinics, child care facilities, office spaces, and various other purposes; and portable storage containers. The TRS-RenTelco segment rents and sells general purpose electronic test equipment, such as oscilloscopes, amplifiers, analyzers, signal source, and power source test equipment primarily to aerospace, defense, electronics, industrial, research, and semiconductor industries. It also provides communications test equipment, including network and transmission test equipment for various fiber, copper, and wireless networks to the manufacturers of communications equipment and products, electrical and communications installation contractors, field technicians, and service providers. The Adler Tanks segment rents fixed axle steel tanks for storing groundwater, wastewater, volatile organic liquids, sewage, slurry and bio sludge, oil and water mixtures, and chemicals; vacuum containers for sludge and solid materials; dewatering boxes for the separation of water contained in sludge and slurry; and roll-off and trash boxes for temporary storage and transportation of solid waste. The Enviroplex segment manufactures and sells portable classrooms directly to public school districts and other educational institutions in California. The company was incorporated in 1979 and is headquartered in Livermore, California.
- CEO
- Joseph F. Hanna
- Employees
- 1.22K
- Beta
- 0.49
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($46.97 ÷ $109.38) − 1 = -57.06% (DCF, example).