Market Cap : 9.07 B | Enterprise Value : 12.36 B | PE Ratio : 37.65 | PB Ratio : 5.14 |
---|
NAS:WSC has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
NAS:WSC has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2022-08-18), WillScot Mobile Mini Holdings's Intrinsic Value: Projected FCF is $8.01. The stock price of WillScot Mobile Mini Holdings is $42.46. Therefore, WillScot Mobile Mini Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 5.3.
The historical rank and industry rank for WillScot Mobile Mini Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:
During the past 7 years, the highest Price-to-Intrinsic-Value-Projected-FCF of WillScot Mobile Mini Holdings was 5.36. The lowest was 3.84. And the median was 4.14.
The historical data trend for WillScot Mobile Mini Holdings's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Rental & Leasing Services subindustry, WillScot Mobile Mini Holdings's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
For the Business Services industry and Industrials sector, WillScot Mobile Mini Holdings's Intrinsic Value: Projected FCF distribution charts can be found below:
* The bar in red indicates where WillScot Mobile Mini Holdings's Intrinsic Value: Projected FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)
In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)
Add all the Free Cash Flow together and divide 6 will get WillScot Mobile Mini Holdings's Free Cash Flow(6 year avg) = $42.40.
WillScot Mobile Mini Holdings's Intrinsic Value: Projected FCF for today is calculated as
Intrinsic Value: Projected FCF | = | (Growth Multiple | * | Free Cash Flow (6 year avg) | + | Total Stockholders Equity (Jun22) | * | 0.8) | / | Shares Outstanding (Diluted Average) |
= | (9.5203515959648 | * | 42.39568 | + | 1773.95 | * | 0.8) | / | 227.484 | |
= | 8.01 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
WillScot Mobile Mini Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF | = | Share Price | / | Intrinsic Value: Projected FCF |
= | 42.46 | / | 8.0127911402561 | |
= | 5.30 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Thank you for viewing the detailed overview of WillScot Mobile Mini Holdings's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Davis Erika T | director | |
Upchurch Michael W | director | KANSAS CITY SOUTHERN PO BOX 219335 KANSAS CITY MO 64121 |
Goble Jeffrey S | director | 10617 NORTH HAYDEN ROAD SUITE 100 SCOTTSDALE AZ 85260 |
Williams Kelly M | officer: President and COO | 7420 S. KYRENE ROAD, SUITE 101 TEMPE AZ 85283 |
Miner Christopher J | officer: SVP, GC & Secretary | 7420 SOUTH KYRENE ROAD SUITE 101 TEMPE AZ 85253 |
Olsson Erik | director | C/O RSC HOLDINGS INC. 6929 E. GREENWAY PARKWAY SCOTTSDALE AZ 85254 |
Mcwaters Kimberly J | director | 20410 NORTH 19TH AVENUE PHOENIX AZ 85027 |
Dial Sara R. | director | 3300 W. CAMELBACK ROAD SCOTTSDALE AZ 85017 |
Lopez Hezron T. | officer: V.P.,Gen Counsel, Corp. Sec. | 855 EAST MAIN AVE ZEELAND MI 49464 |
Owen Rebecca L | director | 1750 H STREET, SUITE 500 COLUMBIA EQUITY TRUST, INC. WASHINGTON DC 20006 |
Robertson Stephen | director, 10 percent owner | 20 BENTINCK STREET LONDON X0 W1U 2EU |
Tdr Capital Ii Holdings L.p. | 10 percent owner | 20 BENTINCK STREET LONDON X0 W1U 2EU |
Sapphire Holding S.a R.l. | 10 percent owner | C/O TDR CAPITAL LLP 20 BENTINCK STREET LONDON X0 W1U 2EU |
Lindsay Gary | director | TDR CAPITAL 20 BENTINCK STREET LONDON X0 W1U 2EU |
Tdr Capital Llp | 10 percent owner | 20 BENTINCK STREET LONDON X0 W1U 2EU |
From GuruFocus
Other Sources
By Zacks 2022-02-15
By tipranks.com 2022-03-29
By Zacks 2022-01-13
By tipranks.com 2022-02-27
By Zacks 2022-02-01
By Zacks 2022-02-23
By Zacks 2021-12-07
By Zacks 2021-12-24
By Zacks 2021-09-16
By Zacks 2021-12-15
By Zacks 2021-11-02
By Zacks 2021-09-21
By Zacks 2021-10-28