URI · United Rentals, Inc.

$732.092026-05-17

Sector: Industrials; Industry: Rental & Leasing Services; Sub-Industry: Trading Companies & Distributors

Intrinsic Value Range Comparison · Mulya.ai

Bull

$716

-2.2% vs market

Base · active

$373

-49.1% vs market

Bear

$328

-55.2% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $328

Base $373

Bull $716

Market $732

Median $971

Market Price $732

Mulya.ai Base $373

Analysts Median $971

Mulya.ai IV range ($328 · $716)

Analysts Range ($600 · $1071)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$9.7B	—	23.6%	24.9%	$1.7B	−$2.3B	−$576MM	11.0%	—	11.0%	$15.7B	$21.79	—
2022.Q4	$11.6B	19.8%	27.8%	24.9%	$2.4B	−$3.8B	−$1.4B	11.0%	—	14.2%	$18.5B	$33.10	—
2023.Q4	$14.3B	23.1%	26.9%	24.5%	$2.9B	−$1.7B	$1.2B	10.6%	—	15.3%	$19.5B	$38.11	—
2024.Q4	$15.3B	7.1%	26.5%	24.0%	$3.1B	−$1.5B	$1.6B	11.1%	—	14.9%	$21.9B	$40.49	—
2025.Q4	$16.1B	4.9%	24.7%	25.3%	$3.0B	−$2.1B	$913MM	11.3%	—	13.0%	$23.9B	$39.21	11.7
italics below = DCF projection · 10yr Rev CAGR: 5.4%
2026.Q4	$17.1B	+6.3%	24.6%	24.8%	$3.2B	−$915MM	$2.3B	11.1%	$2.0B	13.0%	$24.8B	$49.87	14.7
2027.Q4	$18.3B	+7.3%	24.6%	24.2%	$3.4B	−$1.3B	$2.1B	10.8%	$1.7B	13.5%	$26.1B	$53.86	13.6
2028.Q4	$19.7B	+7.5%	24.6%	23.7%	$3.7B	−$1.7B	$2.0B	10.6%	$1.5B	13.8%	$27.8B	$58.32	12.6
2029.Q4	$20.8B	+5.7%	24.6%	23.2%	$3.9B	−$1.9B	$2.0B	10.3%	$1.4B	13.7%	$29.7B	$62.04	11.8
2030.Q4	$21.9B	+5.0%	24.6%	22.6%	$4.2B	−$1.8B	$2.4B	10.1%	$1.4B	13.6%	$31.5B	$65.56	11.2

Term. Yr+	$28.3B	4.1%	18.7%	20.0%	$4.2B	−$1.3B	$2.9B	8.6%	$25.1B	13.1%	—	—	—

Active scenario IV: $373 (-49.1% vs market)