MCGRATH RENTCORP (MGRC)
Services-Equipment Rental & Leasing, NEC · Technology · $2.8B
Intrinsic Value (Consensus)
$95.65
Current Price
$114.08
Margin of Safety
-16.2%
16.2% Above Intrinsic Value
Value: $96
Price: $114
Valuation Model Estimates
Current Price: $114.08
DCF (Discounted Cash Flow)
$109.10
Graham Number
$84.84
Earnings Power Value
$61.65
Relative Value (P/E)
$127.00
Dividend Discount Model
$5.96
Consensus Value
$95.65
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
67
Profitability
18/25
Strength
24/25
Valuation
9/25
Growth
16/25
Financial Health Signals
Low debt — conservative balance sheet
Key Financials
- EPS (TTM)
- $6.35
- EPS (Forward)
- $6.48
- Book Value
- $50.37
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 12.6%
- Debt/Equity
- 24%
- Revenue Growth
- 20.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance