Valuation Ashtead Group plc London S.E.

Stocks

Delayed London S.E. Other stock markets			5-day change	1st Jan Change
- ^GBX	-.--%		-.--%	-

07-14	Sunbelt Rentals Holdings, Inc. Appoints Ekta Singh-Bushell to Board of Directors, Effective August 1, 2026	CI
07-10	Sunbelt Rentals to launch private offering of senior notes	AN

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	22,478	25,018	32,025	22,468	31,403	30,242	-	-
Change	-	11.3%	28.01%	-29.84%	39.77%	-3.69%	-	-
Enterprise Value (EV) ¹	29,638	33,978	42,680	32,799	38,957	39,085	38,209	37,129
Change	-	14.64%	25.61%	-23.15%	18.77%	0.33%	-2.24%	-2.83%
P/E	-	-	-	-	24.3x	19x	16.9x	14.6x
PBR	-	-	-	-	4.24x	3.72x	3.18x	2.75x
PEG	-	-	-	-	-	0.8x	1.4x	0.9x
Capitalization / Revenue	2.82x	2.59x	2.95x	2.08x	2.82x	2.56x	2.41x	2.24x
EV / Revenue	3.72x	3.51x	3.93x	3.04x	3.49x	3.31x	3.05x	2.75x
EV / EBITDA	8.21x	7.7x	8.72x	6.55x	8.33x	7.78x	7.03x	6.27x
EV / EBIT	14.4x	12.9x	15.4x	12.2x	15.6x	14.7x	13x	11.3x
EV / FCF	26.3x	63.9x	197x	18.3x	19x	24.3x	22.2x	19.8x
FCF Yield	3.8%	1.56%	0.51%	5.46%	5.28%	4.11%	4.5%	5.04%
Dividend per Share ²	-	-	-	-	1.1	1.176	1.315	1.454
Rate of return	-	-	-	-	1.44%	1.59%	1.78%	1.97%
EPS ²	-	-	-	-	3.15	3.887	4.366	5.043
Distribution rate	-	-	-	-	34.9%	30.3%	30.1%	28.8%
Net sales ¹	7,962	9,667	10,859	10,792	11,154	11,803	12,544	13,514
EBITDA ¹	3,609	4,412	4,893	5,006	4,677	5,021	5,434	5,924
EBIT ¹	2,056	2,640	2,775	2,687	2,500	2,656	2,942	3,284
Net income ¹	1,251	1,618	1,598	1,510	1,325	1,549	1,747	2,015
Net Debt ¹	7,160	8,960	10,655	10,331	7,554	8,842	7,966	6,886
Reference price ²	50.80	57.18	73.38	52.16	76.53	73.82	73.82	73.82
Nbr of stocks (in thousands)	442,473	437,493	436,399	430,743	410,331	409,678	-	-
Announcement Date	6/14/22 A	6/13/23 A	6/18/24 A	6/17/25 A	6/23/26 A	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNITED RENTALS, INC.	24.75x	4.77x	10.57x	0.71%	67.99B
HERC HOLDINGS INC.	26.83x	2.74x	6.38x	1.95%	4.93B
EQUIPMENTSHARE.COM INC.	41.24x	1.47x	4x	-.--%	4.25B
MCGRATH RENTCORP	18.34x	-	-	1.69%	2.88B
WILLIS LEASE FINANCE CORPORATION	17.19x	-	-	-	1.52B
KANAMOTO CO.,LTD.	13.42x	0.59x	2.34x	2.16%	1.02B
Average	23.63x	2.39x	5.82x	1.3%	13.76B
Weighted average by Cap.	25.22x	4.41x	9.84x	0.8%