In partnership with

A Private Circle for High-Net-Worth Peers

Long Angle is a private, vetted community for HNW entrepreneurs and executives. No membership fees. What’s inside:

• Self-made professionals, 30-55 years old, $5M-$100M net worth

• Confidential discussions, peer advisory groups, live meetups

• Institutional-grade investments, $100M+ invested annually

Apply to Join

United Rentals Inc DCF Stock Analysis.

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 3.82%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 2%

Last 24 Months Beta: 1.63

Historical Data

Revenue growth in the last 10 years (CAGR): 10.19%

Earnings growth in the last 10 years (CAGR): 15.97%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 11.11%

Future Assumptions

End of Year FCF growth: 5%

Growth until end of 2026: 10%

Growth until end of 2034: 5%

Perpetual growth: 3%

Net Debt: 14.7B

Outstanding Stock Options Present Value Assumption: $1.666B

Restricted Stock Units Present Value Assumption: $0.235B

Stock Valuation based on these assumptions: $1013

Last update 10/27/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in United Rentals Inc (URI) and I don’t plan to add a position in the coming days.