Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
MCGRATH RENTCORP
Bear Case (25th pct.)
-12.9% vs price
Base Case (Median)
21.5% vs price
Bull Case (75th pct.)
32.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $160.20 | 36.3% | High (40%) |
| PE Comparable | $120.65 | 2.6% | Medium (25%) |
| Growth Trajectory DCF | $151.11 | 28.5% | Medium (20%) |
| Graham Number | $84.03 | -28.5% | High (80%) |
| EV/EBITDA | $142.78 | 21.5% | Medium (20%) |
| EV/FCF | $170.67 | 45.2% | Medium (20%) |
| Earnings Power Value | $81.30 | -30.8% | High (70%) |
Based on 7 out of 7 methods, MGRC appears fairly valued at the current price of $117.56. The base case fair value of $142.78 implies 21.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.