Stock Analysis on Net

United Rentals Inc. (NYSE:URI)

This company has been moved to the archive! The financial data has not been updated since January 25, 2023.

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

United Rentals Inc., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income 2,105 1,386 890 1,174 1,096
Net noncash charges 2,304 1,952 1,771 2,055 1,803
Changes in operating assets and liabilities, net of amounts acquired 24 351 (3) (205) (46)
Net cash provided by operating activities 4,433 3,689 2,658 3,024 2,853
Cash paid for interest, net of tax1 305 294 377 451 338
Purchases of rental equipment (3,436) (2,998) (961) (2,132) (2,106)
Purchases of non-rental equipment and intangible assets (254) (200) (197) (218) (185)
Proceeds from sales of rental equipment 965 968 858 831 664
Proceeds from sales of non-rental equipment 24 30 42 37 23
Leased assets obtained in exchange for new finance lease liabilities (47) (66) (64) (55)
Free cash flow to the firm (FCFF) 1,990 1,717 2,713 1,938 1,587

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the United Rentals Inc. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. United Rentals Inc. FCFF decreased from 2020 to 2021 but then slightly increased from 2021 to 2022.

Interest Paid, Net of Tax

United Rentals Inc., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Effective Income Tax Rate (EITR)
EITR1 24.88% 24.92% 21.86% 22.46% 25.75%
Interest Paid, Net of Tax
Cash paid for interest, before tax 406 391 483 581 455
Less: Cash paid for interest, tax2 101 97 106 130 117
Cash paid for interest, net of tax 305 294 377 451 338

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 See details »

2 2022 Calculation
Cash paid for interest, tax = Cash paid for interest × EITR
= 406 × 24.88% = 101


Enterprise Value to FCFF Ratio, Current

United Rentals Inc., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 38,486
Free cash flow to the firm (FCFF) 1,990
Valuation Ratio
EV/FCFF 19.34
Benchmarks
EV/FCFF, Competitors1
Boeing Co. 19.76
Caterpillar Inc. 19.48
Eaton Corp. plc 46.84
GE Aerospace 38.95
Honeywell International Inc. 31.63
Lockheed Martin Corp. 21.15
RTX Corp. 29.70
EV/FCFF, Sector
Capital Goods 32.90
EV/FCFF, Industry
Industrials 30.91

Based on: 10-K (reporting date: 2022-12-31).

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

United Rentals Inc., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 38,486 31,830 26,539 22,700 20,938
Free cash flow to the firm (FCFF)2 1,990 1,717 2,713 1,938 1,587
Valuation Ratio
EV/FCFF3 19.34 18.54 9.78 11.72 13.19
Benchmarks
EV/FCFF, Competitors4
Boeing Co. 37.53
Caterpillar Inc. 23.54 20.50 23.83 16.84
Eaton Corp. plc 33.44 38.16 21.94 15.50
GE Aerospace 17.29 56.53 32.34 15.85
Honeywell International Inc. 29.82 25.22 26.49 21.13
Lockheed Martin Corp. 19.69 13.92 14.64 21.21
RTX Corp. 28.45 27.29 35.26 21.94
EV/FCFF, Sector
Capital Goods 25.87 32.16 74.97 24.73
EV/FCFF, Industry
Industrials 24.88 28.41 72.49 31.28

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 See details »

2 See details »

3 2022 Calculation
EV/FCFF = EV ÷ FCFF
= 38,486 ÷ 1,990 = 19.34

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/FCFF Enterprise value to free cash flow to the firm is whole company valuation indicator. United Rentals Inc. EV/FCFF ratio increased from 2020 to 2021 and from 2021 to 2022.