Knowstox

Fundamentals snapshot

EquipmentShare.com Inc.

EQPT · NMS · Industrials · Rental & Leasing Services

Current price

$18.17

52-week range

$15.71 - $35.50

Market cap

$4.60B

One-glance verdict

Not enough data

Fair value unavailable

Not enough cash-flow history to value this one with our method.

Balance sheet

Distressed

1.04x Concerning

Net debt $4.37B. Interest coverage shows how many times profit covers the interest bill.

What this company does

EquipmentShare.com Inc.

EquipmentShare is a one-stop shop for construction companies, mainly making money by renting out heavy machinery like forklifts and earth-movers. This rental model is important because builders often find it cheaper to rent expensive gear for a specific job rather than buying and maintaining it themselves. The company aims to be an essential partner by also selling parts and offering repair services for the equipment it provides.

Price history

How the share price has moved

Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Revenue $1.45B
Net income $19.00M
Diluted EPS -0.11
Operating cash flow $58.00M
Free cash flow
Revenue $989.00M
Net income $-29.00M
Diluted EPS
Operating cash flow $-200.00M
Free cash flow
Revenue $3.66B
Net income $88.00M
Diluted EPS 0.61
Operating cash flow $391.00M
Free cash flow
Revenue $1.15B
Net income $16.00M
Diluted EPS -0.60
Operating cash flow $-76.00M
Free cash flow
Revenue $716.00M
Net income $-48.00M
Diluted EPS
Operating cash flow $-51.00M
Free cash flow
Revenue $3.76B
Net income $3.00M
Diluted EPS -0.48
Operating cash flow $282.00M
Free cash flow

Is it cheap or expensive?

Fair value vs current price $18.17

We couldn't calculate a fair value right now.

lower confidence

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Is it drowning in debt?

Distressed

Net debt $4.4B. Interest coverage 1.0x.

Net debt $4.37B
Interest coverage 1.04x

EquipmentShare.com Inc.'s profit covers its interest bill about 1.0 times over. which is weaker than most peers shown here.

Distressed
Worse cushion Baseline Better cushion
EQPT BASELINE EquipmentShare.com Inc.

Total debt $4.81B Interest coverage 1.04x This is the baseline the peer rows are being compared against.

Total debt $15.38B Interest coverage 5.55x +433% vs EQPT Carries about 5.3x more debt cushion than EQPT.

Total debt $11.42B Interest coverage 5.64x +441% vs EQPT Carries about 5.4x more debt cushion than EQPT.

Total debt $9.56B Interest coverage 1.50x +43% vs EQPT Carries about 1.4x more debt cushion than EQPT.

Total debt $3.79B Interest coverage 2.09x +101% vs EQPT Carries about 2.0x more debt cushion than EQPT.

What you should know

The case for and against EQPT

2 Rewards 1 Risk

Rewards

  • Revenue grew 65.5% last year.
  • Returns 2.1% on equity, ahead of 20% of its peers.

Risks

  • Operating margin compressed from 9.8% to 6.5% over 3 years.

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
181.70x
Forward P/E
19.94x
P/B
3.79x
P/S
0.93x
EV/EBITDA
23.89x
PEG ratio
1.19x

Profitability

How much profit each dollar creates

Gross margin
36.5%
Operating margin
6.5%
Net margin
0.5%
ROE
2.1%
ROA
3.4%

Health

Liquidity and balance-sheet strength

Debt / equity
3.04x
Current ratio
2.42x
Quick ratio
1.55x
Total debt
$4.81B
Total cash
$443.00M

Growth

How the business has been compounding

Revenue TTM
$7.25B
Revenue 5Y CAGR
71.3%
EPS TTM
0.10
EPS 5Y CAGR
-36.8%

Cash flow

How much cash the business throws off

Operating CF TTM
$173.00M
Free CF TTM
$-1.80B
FCF margin
-24.9%

Dividend

Shareholder payout

Yield
Payout ratio
0.0%
Last ex-div date