MCGRATH RENTCORP (MGRC)
Services-Equipment Rental & Leasing, NEC · Technology · $3.1B
Intrinsic Value (Consensus)
$95.65
Current Price
$127.00
Margin of Safety
-24.7%
24.7% Above Intrinsic Value
Value: $96
Price: $127
Valuation Model Estimates
Current Price: $127.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance