McGrath RentCorp

McGrath RentCorp

MGRCยทNASDAQ

$106.93

-0.53%
IndustrialsRental & Leasing Services

McGrath RentCorp operates as a business to business rental company in the United States and internationally. It rents and sells relocatable modular buildings, portable storage containers, electronic test equipment and related accessories, and liquid and solid containment tanks and boxes. The company operates through four segments: Mobile Modular, TRS-RenTelco, Adler Tanks, and Enviroplex. The Mobile Modular segment rents and sells modular buildings designed for use as classrooms, temporary offices adjacent to existing facilities, sales offices, construction field offices, restroom buildings, health care clinics, child care facilities, office spaces, and various other purposes; and portable storage containers. The TRS-RenTelco segment rents and sells general purpose electronic test equipment, such as oscilloscopes, amplifiers, analyzers, signal source, and power source test equipment primarily to aerospace, defense, electronics, industrial, research, and semiconductor industries. It also provides communications test equipment, including network and transmission test equipment for various fiber, copper, and wireless networks to the manufacturers of communications equipment and products, electrical and communications installation contractors, field technicians, and service providers. The Adler Tanks segment rents fixed axle steel tanks for storing groundwater, wastewater, volatile organic liquids, sewage, slurry and bio sludge, oil and water mixtures, and chemicals; vacuum containers for sludge and solid materials; dewatering boxes for the separation of water contained in sludge and slurry; and roll-off and trash boxes for temporary storage and transportation of solid waste. The Enviroplex segment manufactures and sells portable classrooms directly to public school districts and other educational institutions in California. The company was incorporated in 1979 and is headquartered in Livermore, California.

At a Glance

Live Snapshot
Market Cap$2.63B
EPS6.3500
P/E Ratio16.52
Earnings Date07/23/2026
McGrath RentCorp

McGrath RentCorp Fair Value Envelope

MGRC ยท NASDAQ

Our analysis suggests that MGRC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $106.93, this represents a potential HIDDEN relative to our calculated worth for McGrath RentCorp.

Intrinsic Value
Current Price: $106.93

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$366.9M
+ Cash & Equivalents$295.0K
Firm Value$367.2M
- Debt$527.8M
Equity Value-$160.6M
/ Shares Outstanding24,611,657B
DCF Value-$7
OVERVALUED BY 106%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$161.7M
$102.2M
$64.7M
$40.9M
$25.9M
$16.3M
$10.3M
$6.5M
$4.1M
$2.6M
Maintenance CapEx
-$5.6M
-$3.5M
-$2.2M
-$1.4M
-$897.5K
-$567.6K
-$358.9K
-$227.0K
-$143.5K
-$90.8K
Owner Earnings
$156.1M
$98.7M
$62.4M
$39.5M
$25.0M
$15.8M
$10.0M
$6.3M
$4.0M
$2.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$144.5M
$84.6M
$49.5M
$29.0M
$17.0M
$9.9M
$5.8M
$3.4M
$2.0M
$1.2M
Terminal Value represents 5.4% of Enterprise Value