US · URI
United Rentals, Inc.
- Sector
- Industrials · Rental & Leasing Services
- Headquarters
- Stamford, CT 06902
- Website
- unitedrentals.com
Price · as of 2025-12-31
$949.23
Market cap 53.45B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $624.08 | -34.25% |
| Intrinsic Value(DCF) | $406.89 | -57.13% |
| Graham-Dodd Method(GD) | $114.27 | -87.96% |
| Graham Formula(GF) | $500.08 | -47.32% |
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 | $41.44 | $35.27 | $0.37 | $4.50 | $39.31 |
| 2012 | $52.95 | $49.02 | $955.99 | $0.00 | $57.13 |
| 2013 | $85.51 | $57.13 | $988.30 | $8.88 | $114.50 |
| 2014 | $84.84 | $65.78 | $743.67 | $12.58 | $123.45 |
| 2015 | $57.64 | $66.07 | $207.27 | $12.16 | $64.07 |
| 2016 | $118.81 | $101.89 | $72.03 | $13.97 | $46.56 |
| 2017 | $183.02 | $127.69 | $84.40 | $68.01 | $360.68 |
| 2018 | $119.09 | $110.17 | $257.28 | $46.25 | $376.49 |
| 2019 | $111.78 | $123.15 | $372.80 | $58.78 | $358.63 |
| 2020 | $307.16 | $234.22 | $5.91 | $52.67 | $0.00 |
| 2021 | $311.88 | $224.67 | $27.94 | $102.07 | $411.82 |
| 2022 | $416.18 | $312.69 | $91.41 | $163.51 | $805.93 |
| 2023 | $664.24 | $513.28 | $1,041.57 | $120.05 | $1,073.46 |
| 2024 | $623.26 | $516.82 | $1,066.13 | $121.89 | $575.43 |
| 2025 | $820.58 | $624.08 | $688.74 | $114.27 | $500.08 |
AI valuation
Our deep-learning model estimates United Rentals, Inc.'s (URI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $624.08
- Current price
- $949.23
- AI upside
- -34.25%
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
$406.89
-57.13% upside
Graham-Dodd
$114.27
-87.96% upside
Graham Formula
$500.08
-47.32% 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 |
| URI | United Rentals, Inc. | $949.23 | 53.45B | -34% | -57% | -88% | -47% | 21.19 | 5.89 | 3.28 | 9.62 | — | 38.52 | 35.44% | 24.68% | 15.49% | 28.36% | 12.39% | 8.60% | 1.84 | 5.55 | 0.94 | 0.78 | 2.24 | -21.00% | 491.00% | 5800.00% | 1.25% | 1.36 | 2.76% | 0.88% | 18.60% | 4.60% | 17.33 | 104.02 | 4.28 | 3.23 |
| AXON | Axon Enterprise, Inc. | $542.40 | 43.61B | -46% | +124% | -94% | -89% | 368.93 | 14.18 | 16.55 | 175.86 | — | 27.45 | 59.66% | 0.04% | 4.49% | 4.48% | 0.03% | 2.17% | 0.59 | 0.01 | 2.53 | 1.81 | 2.70 | -6854.00% | 3347.00% | -7722.00% | 0.16% | 0.14 | 2.43% | 0.00% | 0.00% | 0.52% | 44330.35 | 615.23 | 16.62 | 8.31 |
| CMI | Cummins Inc. | $583.87 | 80.67B | -31% | -60% | -89% | -75% | 28.15 | 6.48 | 2.38 | 15.70 | — | 10.06 | 25.29% | 11.87% | 8.44% | 25.14% | 18.37% | 8.68% | 0.66 | 12.14 | 1.76 | 0.98 | 0.98 | -2774.00% | -127.00% | 75520.00% | 2.98% | 0.38 | 14.70% | 1.32% | 37.10% | 2.14% | 21.16 | 35.43 | 2.51 | 4.90 |
| CNI | Canadian National Railway… | $112.19 | 68.68B | -27% | -49% | -88% | -54% | 20.86 | 4.57 | 5.69 | 13.16 | 265.89 | 4.68 | 44.87% | 38.07% | 27.28% | 22.14% | 11.66% | 8.16% | 1.01 | 7.21 | 0.67 | 0.40 | 2.36 | 785.00% | 143.00% | 756.00% | 3.44% | 1.91 | 7.97% | 2.24% | 46.80% | 4.40% | 18.21 | 35.37 | 6.93 | 2.69 |
| FDX | FedEx Corporation | $387.00 | 91.31B | -39% | -77% | -77% | -64% | 13.39 | 1.95 | 0.62 | 8.25 | — | 2.55 | 21.60% | 6.92% | 4.65% | 14.70% | 7.71% | 4.69% | 1.33 | 7.71 | 1.19 | 1.10 | 3.04 | -232.00% | 27.00% | -494.00% | 5.44% | 0.46 | 5.02% | 2.44% | 32.70% | 7.95% | 14.24 | 29.06 | 0.99 | 2.49 |
| FERG | Ferguson plc | $260.76 | 50.99B | -38% | -65% | -90% | -58% | 24.71 | 7.86 | 1.49 | 16.72 | 266.77 | 17.36 | 30.67% | 8.47% | 6.03% | 32.42% | 18.41% | 10.82% | 1.02 | 13.72 | 1.68 | 0.77 | 1.73 | 926.00% | 380.00% | 680.00% | 3.50% | 0.32 | 14.78% | 1.07% | 26.30% | 3.13% | 19.63 | 31.91 | 1.66 | 5.35 |
| GWW | W.W. Grainger, Inc. | $1,144.73 | 54.43B | -32% | -57% | -90% | -61% | 30.53 | 13.33 | 3.08 | 20.89 | — | 15.70 | 39.06% | 15.00% | 9.51% | 48.22% | 32.76% | 20.32% | 0.76 | 33.22 | 2.83 | 1.50 | 0.93 | -855.00% | 451.00% | -1522.00% | 2.41% | 1.04 | 21.78% | 0.85% | 25.80% | 2.74% | 21.47 | 43.40 | 3.22 | 10.34 |
| LHX | L3Harris Technologies, In… | $364.54 | 68.19B | -25% | -58% | — | -75% | 44.16 | 3.61 | 3.24 | 21.40 | 526.62 | -10.30 | 25.73% | 10.04% | 7.35% | 8.20% | 5.99% | 3.86% | 0.53 | 3.68 | 1.19 | 0.84 | 2.50 | 839.00% | 253.00% | 2469.00% | 3.78% | 0.43 | 8.81% | 1.27% | 56.20% | 7.12% | 36.58 | 29.94 | 3.67 | 2.86 |
| NSC | Norfolk Southern Corporat… | $314.74 | 70.68B | -22% | -52% | -83% | -65% | 24.84 | 4.59 | 5.86 | 14.86 | 243.56 | 4.59 | 42.43% | 32.91% | 23.59% | 19.25% | 10.26% | 6.46% | 1.10 | 5.06 | 0.85 | 0.67 | 2.66 | 1020.00% | 47.00% | 2908.00% | 3.02% | 1.16 | 7.04% | 1.70% | 42.30% | 2.84% | 21.69 | 40.30 | 7.14 | 2.40 |
| PCAR | PACCAR Inc | $126.09 | 66.31B | -32% | -50% | — | — | 27.55 | 3.40 | 2.30 | 13.39 | — | 3.40 | 16.23% | 10.41% | 8.35% | 12.92% | 13.86% | 5.41% | 0.00 | 8.55 | 1.70 | 1.42 | -2.20 | -4291.00% | -1550.00% | 462.00% | 4.63% | 0.56 | 18.05% | 3.46% | 95.40% | 31.16% | 18.97 | 18.55 | 1.98 | 2.58 |
| ROP | Roper Technologies, Inc. | $349.73 | 37.64B | +23% | -52% | -98% | -19% | 24.70 | 1.91 | 4.80 | 14.98 | — | -3.38 | 69.24% | 28.29% | 19.44% | 7.93% | 6.42% | 4.66% | 0.47 | 6.88 | 0.52 | 0.42 | 2.87 | -105.00% | 1226.00% | 712.00% | 6.57% | 0.68 | 9.03% | 0.94% | 23.10% | 2.25% | 21.00 | 18.83 | 5.94 | 2.63 |
About United Rentals, Inc.
United Rentals, Inc., through its subsidiaries, operates as an equipment rental company. It operates in two segments, General Rentals and Specialty. The General Rentals segment rents general construction and industrial equipment includes backhoes, skid-steer loaders, forklifts, earthmoving equipment, and material handling equipment; aerial work platforms, such as boom and scissor lifts; and general tools and light equipment comprising pressure washers, water pumps, and power tools for construction and industrial companies, manufacturers, utilities, municipalities, homeowners, and government entities. The specialty segment rents specialty construction products, including trench safety equipment consists of trench shields, aluminum hydraulic shoring systems, slide rails, crossing plates, construction lasers, and line testing equipment for underground work; power and heating, ventilating, and air conditioning equipment, such as portable diesel generators, electrical distribution equipment, and temperature control equipment; fluid solutions equipment for fluid containment, transfer, and treatment; and mobile storage equipment and modular office space. This segment serves construction companies involved in infrastructure projects, and municipalities and industrial companies. It also sells aerial lifts, reach forklifts, telehandlers, compressors, and generators; construction consumables, tools, small equipment, and safety supplies; and parts for equipment that is owned by its customers, as well as provides repair and maintenance services. The company sells used equipment through its sales force, brokers, website, directly to manufacturers, and at auctions. The company operates a network of 1,360 rental locations in the United States, Canada, Europe, Australia, and New Zealand. United Rentals, Inc. was incorporated in 1997 and is headquartered in Stamford, Connecticut.
- CEO
- Matthew J. Flannery
- Employees
- 27.9K
- Beta
- 1.68
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($406.89 ÷ $949.23) − 1 = -57.13% (DCF, example).