URI · United Rentals, Inc.

$1121.662026-07-21

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

Intrinsic Value Range Comparison · Mulya.ai

Bull

$678

-39.6% vs market

Base · active

$395

-64.8% vs market

Bear

$345

-69.2% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $345

Base $395

Bull $678

Median $1101

Market $1122

Market Price $1122

Mulya.ai Base $395

Analysts Median $1101

Mulya.ai IV range ($345 · $678)

Analysts Range ($715 · $1275)

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
2024.Q1	$14.3B	—	26.9%	24.1%	$2.9B	−$1.8B	$1.2B	11.8%	—	14.6%	$20.1B	$38.11	—
2024.Q4	$14.3B	0.0%	26.9%	24.0%	$2.9B	−$1.5B	$1.4B	11.1%	—	14.0%	$21.9B	$38.11	—
2025.Q1	$15.3B	7.1%	26.5%	24.5%	$3.1B	−$583MM	$2.5B	12.6%	—	14.3%	$21.2B	$40.49	—
2025.Q4	$15.3B	0.0%	26.5%	25.3%	$3.0B	−$2.1B	$983MM	11.3%	—	13.5%	$23.9B	$40.49	—
2026.Q1	$16.4B	6.6%	24.7%	25.2%	$3.0B	−$2.6B	$436MM	12.3%	—	13.0%	$22.7B	$39.42	17.7
italics below = DCF projection · 10yr Rev CAGR: 5.1%
2027.Q1	$17.6B	+7.3%	24.6%	24.7%	$3.3B	−$915MM	$2.3B	11.4%	$2.1B	14.1%	$23.6B	$51.23	21.9
2028.Q1	$18.8B	+7.2%	24.6%	24.1%	$3.5B	−$1.1B	$2.4B	11.2%	$1.9B	14.5%	$24.8B	$55.29	20.3
2029.Q1	$19.9B	+5.8%	24.6%	23.6%	$3.7B	−$1.2B	$2.6B	10.9%	$1.9B	14.8%	$25.9B	$58.90	19.0
2030.Q1	$20.9B	+4.9%	24.6%	23.1%	$4.0B	−$1.7B	$2.2B	10.6%	$1.5B	14.8%	$27.7B	$62.20	18.0
2031.Q1	$21.8B	+4.5%	24.6%	22.6%	$4.2B	−$1.7B	$2.5B	10.3%	$1.5B	14.6%	$29.3B	$65.45	17.1

Term. Yr+	$28.0B	4.1%	18.7%	20.0%	$4.2B	−$1.3B	$2.9B	8.6%	$24.3B	13.1%	—	—	—

Active scenario IV: $395 (-64.8% vs market)