Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue |
|---|
| EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
HR HRI HERC HOLDINGS INC FY ended Feb 13, 2026 | $150.60 | $5.03B | $9.95B | $4.38B | $318.00M | $1.00M | 5020.00x | 1.15x | 13.35x |
MG MGRC MCGRATH RENTCORP FY ended Feb 24, 2026 | $112.28 | $2.74B | $2.53B | $944.24M | $241.87M | $156.31M | 17.68x | 2.90x | 9.29x |
UR URI UNITED RENTALS, INC. FY ended Jan 26, 2026 | $1,030.25 | $64.54B | $71.12B | $16.10B | $4.28B | $2.49B | 26.68x | 4.01x | 16.62x |
AL ALTG ALTA EQUIPMENT GROUP INC. FY ended Feb 24, 2026 | $5.89 | $192.41M | $1.21B | $1.84B | $39.70M | -$80.30M | -2.31x | 0.10x | 9.81x |
CG CG Carlyle Group Inc. FY ended Feb 24, 2026 | $49.09 | $17.49B | $35.52B | $4.78B | $1.28B | $808.70M | 22.52x | 3.66x | 25.90x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 15.27x | 5/5 | $1.12B | $6.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.37x | 5/5 | $5.40B | $29.79 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 1016.91x | 5/5 | -$53.89B | — | Target fundamentals do not produce a usable positive equity value. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
HR HRI HERC HOLDINGS INC FY ended Feb 13, 2026 | $150.60 | $5.03B | $9.95B | $4.38B | $318.00M | $1.00M | 5020.00x | 1.15x | 13.35x |
MG MGRC MCGRATH RENTCORP FY ended Feb 24, 2026 | $112.28 | $2.74B | $2.53B | $944.24M | $241.87M | $156.31M | 17.68x | 2.90x | 9.29x |
UR URI UNITED RENTALS, INC. FY ended Jan 26, 2026 | $1,030.25 | $64.54B | $71.12B | $16.10B | $4.28B | $2.49B | 26.68x | 4.01x | 16.62x |
AL ALTG ALTA EQUIPMENT GROUP INC. FY ended Feb 24, 2026 | $5.89 | $192.41M | $1.21B | $1.84B | $39.70M | -$80.30M | -2.31x | 0.10x | 9.81x |
CG CG Carlyle Group Inc. FY ended Feb 24, 2026 | $49.09 | $17.49B | $35.52B | $4.78B | $1.28B | $808.70M | 22.52x | 3.66x | 25.90x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVActive | Enterprise Multiple | 15.27x | 5/5 | $1.12B | $6.21 | Included in the active peer mix. |
Price / Sales PSActive | Equity Multiple | 2.37x | 5/5 | $5.40B | $29.79 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 1016.91x | 5/5 | -$53.89B | — | Target fundamentals do not produce a usable positive equity value. |
