US · WSC
WillScot Holdings Corporation
- Sector
- Industrials · Rental & Leasing Services
- Headquarters
- Phoenix, AZ 85008
- Website
- investors.willscot.com
Price · as of 2025-12-31
$22.69
Market cap 3.93B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.58 | +34.77% |
| Intrinsic Value(DCF) | $8.80 | -61.22% |
| Graham-Dodd Method(GD) | — | — |
| 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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $9.67 | ||||
| 2016 | $9.94 | $140.29 | $0.00 | $28.83 | $0.10 |
| 2017 | $12.80 | $1,576.93 | $0.00 | $0.00 | $0.00 |
| 2018 | $9.92 | $496.67 | $246.11 | $1.67 | $0.00 |
| 2019 | $14.48 | $11.66 | $177.38 | $0.00 | $0.00 |
| 2020 | $27.43 | $28.46 | $40.89 | $7.46 | $11.77 |
| 2021 | $35.46 | $35.13 | $24.47 | $7.88 | $26.98 |
| 2022 | $49.02 | $42.58 | $44.85 | $10.38 | $54.68 |
| 2023 | $46.10 | $42.56 | $27.24 | $12.42 | $43.38 |
| 2024 | $27.75 | $35.87 | $0.00 | $0.00 | $1.42 |
| 2025 | $21.77 | $30.58 | $0.16 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates WillScot Holdings Corporation's (WSC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.58
- Current price
- $22.69
- AI upside
- +34.77%
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
$8.80
-61.22% upside
Graham-Dodd
—
— 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 |
| WSC | WillScot Holdings Corpora… | $22.69 | 3.93B | +35% | -61% | — | — | -74.93 | 4.64 | 1.74 | 13.56 | — | -6.35 | 46.79% | 21.43% | -2.32% | -5.65% | 9.38% | -0.89% | 4.84 | 2.20 | 0.86 | 0.67 | 6.91 | -29333.00% | -477.00% | 18117.00% | 18.58% | 1.25 | 14.80% | 1.29% | -96.50% | 3.80% | 16.57 | 10.98 | 3.55 | 0.94 |
| AGX | Argan, Inc. | $451.25 | 6.26B | -73% | -51% | -92% | -18% | 23.13 | 5.62 | 2.26 | 15.50 | 14.70 | 6.14 | 16.13% | 10.09% | 9.78% | 26.59% | -46.85% | 11.92% | 0.01 | — | 1.63 | 1.59 | -1.52 | 15732.00% | 5247.00% | 4110.00% | 8.14% | 0.35 | -111.30% | 0.92% | 21.40% | 1.00% | 16.49 | 9.03 | 1.66 | 4.77 |
| ATMU | Atmus Filtration Technolo… | $64.53 | 5.26B | -13% | -52% | -80% | -47% | 25.99 | 14.24 | 3.05 | 17.95 | 206.05 | 18.35 | 28.88% | 16.37% | 11.76% | 68.46% | 32.45% | 16.32% | 1.51 | 8.65 | 2.42 | 1.51 | 1.05 | 1261.00% | 567.00% | 16197.00% | 2.76% | 0.55 | 21.46% | 0.32% | 8.30% | 3.56% | 19.82 | 38.46 | 3.24 | 6.28 |
| CAR | Avis Budget Group, Inc. | $97.41 | 3.43B | +736% | -60% | — | — | -3.79 | -1.08 | 0.29 | 7.77 | — | -0.70 | 24.42% | 10.99% | -7.63% | 32.59% | 5.05% | -2.86% | -9.96 | 0.96 | 0.72 | 0.57 | 7.00 | -5071.00% | -116.00% | 8304.00% | -355.54% | 1.14 | -47.25% | 0.00% | 0.00% | 0.21% | 26.56 | -2.84 | 2.92 | 0.57 |
| EXPO | Exponent, Inc. | $72.78 | 3.63B | -21% | +76% | — | -65% | 35.43 | 9.62 | 6.45 | 22.98 | — | 9.84 | 24.97% | 20.58% | 18.21% | 26.13% | 34.84% | 13.64% | 0.21 | — | 2.40 | 2.27 | -0.88 | -190.00% | 421.00% | -1109.00% | 3.26% | 0.74 | 49.44% | 1.64% | 58.10% | 4.22% | 30.19 | 29.56 | 6.21 | 8.67 |
| MDU | MDU Resources Group, Inc. | $20.68 | 4.23B | -27% | -52% | -20% | -35% | 22.37 | 1.54 | 2.27 | 13.27 | — | 1.75 | 21.59% | 15.49% | 10.15% | 6.97% | 5.06% | 2.57% | 0.99 | 2.70 | 0.84 | 0.42 | 5.16 | -3212.00% | 666.00% | 145369.00% | -7.48% | 0.69 | -6.12% | 0.00% | 0.00% | 0.00% | 24.01 | -21.88 | 3.72 | 1.06 |
| MGRC | McGrath RentCorp | $110.95 | 2.73B | -2% | -58% | -65% | -34% | 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 |
| MWA | Mueller Water Products, I… | $29.93 | 4.68B | +22% | -63% | -74% | -32% | 20.00 | 3.91 | 2.68 | 12.82 | 30.83 | 6.55 | 36.14% | 18.23% | 13.41% | 21.40% | 19.86% | 11.03% | 0.46 | 13.03 | 3.54 | 2.22 | 0.07 | 6486.00% | 875.00% | -1014.00% | 4.49% | 0.76 | 17.38% | 1.09% | 21.90% | 5.33% | 14.79 | 22.41 | 2.70 | 4.28 |
| MYRG | MYR Group Inc. | $269.96 | 4.19B | -53% | +38% | -73% | -54% | 36.19 | 6.49 | 1.17 | 19.45 | 11.62 | 9.07 | 11.59% | 4.56% | 3.24% | 18.78% | 18.39% | 7.36% | 0.16 | 29.45 | 1.33 | 0.96 | -0.21 | 31148.00% | 879.00% | 197744.00% | 5.42% | 0.41 | 34.90% | 0.00% | 0.00% | 5.62% | 25.43 | 18.25 | 1.16 | 5.80 |
| SKYW | SkyWest, Inc. | $104.08 | 4.21B | -8% | +54% | +16% | +129% | 9.57 | 1.49 | 1.01 | 5.59 | 28.83 | 1.49 | 61.58% | 15.22% | 10.55% | 16.62% | 10.64% | 5.90% | 0.87 | 5.92 | 0.65 | 0.42 | 2.31 | 3320.00% | 1503.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 3.43% | 9.36 | — | 1.43 | 1.26 |
| SNDR | Schneider National, Inc. | $28.38 | 4.97B | -21% | -60% | -36% | -69% | — | 1.63 | 0.87 | 8.44 | — | 1.94 | 5.32% | 2.98% | 1.83% | 0.00% | 3.74% | 0.00% | 0.19 | 5.00 | 2.13 | 1.79 | 0.58 | -1061.00% | 725.00% | 13719.00% | 7.06% | 1.15 | 10.28% | 0.00% | — | 2.72% | 31.09 | 15.08 | 0.93 | 3.43 |
About WillScot Holdings Corporation
WillScot Holdings Corporation provides workspace and portable storage solutions in the United States, Canada, and Mexico. It operates in two segments, Modular Solutions and Storage Solutions. Its modular solutions include panelized and stackable offices, single-wide modular space units, section modulars and redi-plex, classrooms, ground level offices, blast-resistant modules, clearspan structures, and other modular space; and portable storage solutions, such as portable and cold storage containers, as well as trailers. The company leases modular space and portable storage units to customers in the construction, commercial and industrial, retail and wholesale trade, energy and natural resources, education, government and institutions, and healthcare markets. The company offers its solutions primarily under the WillScot and Mobile Mini brand names. The company was formerly known as WillScot Mobile Mini Holdings Corp. and changed its name to WillScot Holdings Corporation in July 2024. WillScot Mobile Mini Holdings Corp. is headquartered in Phoenix, Arizona.
- CEO
- Timothy D. Boswell
- Employees
- 4.5K
- Beta
- 1.10
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.80 ÷ $22.69) − 1 = -61.22% (DCF, example).