Stock WSC WILLSCOT MOBILE MINI HOLDINGS CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials WillScot Mobile Mini Holdings Corp.

Equities

WSC

US9713781048

Business Support Services

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-05-07 pm EDT 		5-day change 1st Jan Change
39.17 USD +2.27% Intraday chart for WillScot Mobile Mini Holdings Corp. +5.98% -11.98%
May. 07 DA Davidson Adjusts Price Target on WillScot Mobile Mini to $54 From $56, Maintains Buy Rating MT
May. 06 Oppenheimer Cuts WillScot Mobile Mini Holdings Price Target to $53 From $60, Maintains Outperform Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,011 5,285 9,114 9,436 8,528 7,449 - -
Enterprise Value (EV) 1 3,640 7,730 11,813 9,436 12,074 10,707 10,579 10,441
P/E ratio -185 x 56.5 x 59.2 x 29.5 x 26.3 x 21.2 x 15.4 x 13.9 x
Yield - - - - - - - -
Capitalization / Revenue 1.89 x 3.86 x 4.81 x 4.4 x 3.61 x 2.95 x 2.71 x 2.63 x
EV / Revenue 3.42 x 5.65 x 6.23 x 4.4 x 5.11 x 4.24 x 3.85 x 3.69 x
EV / EBITDA 10.2 x 14.6 x 16 x 9.73 x 11.4 x 9.41 x 8.33 x 7.8 x
EV / FCF 182 x 47.6 x 39 x - 20.9 x 18 x 15.8 x 13.6 x
FCF Yield 0.55% 2.1% 2.57% - 4.78% 5.57% 6.33% 7.36%
Price to Book 3.12 x 2.48 x 4.58 x - 7.12 x 5.16 x 4.97 x 4.65 x
Nbr of stocks (in thousands) 108,751 228,076 223,154 208,890 191,630 190,181 - -
Reference price 2 18.49 23.17 40.84 45.17 44.50 39.17 39.17 39.17
Announcement Date 3/2/20 2/25/21 2/24/22 2/21/23 2/20/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,064 1,368 1,895 2,143 2,365 2,524 2,746 2,827
EBITDA 1 356.5 530.3 740.4 969.6 1,061 1,138 1,271 1,338
EBIT 1 169.5 286.5 424.8 626.1 722.8 736.4 843.3 921.3
Operating Margin 15.93% 20.95% 22.42% 29.22% 30.57% 29.18% 30.71% 32.59%
Earnings before Tax (EBT) 1 -13.73 20.43 209.7 365.2 468.4 478.4 631.2 693.9
Net income 1 -11.12 70.67 160.1 339.5 476.5 356.1 467.7 522.6
Net margin -1.05% 5.17% 8.45% 15.85% 20.15% 14.11% 17.03% 18.49%
EPS 2 -0.1000 0.4100 0.6900 1.530 1.690 1.852 2.541 2.824
Free Cash Flow 1 19.98 162.3 303 - 576.6 596.1 669.5 768
FCF margin 1.88% 11.87% 15.99% - 24.38% 23.62% 24.38% 27.17%
FCF Conversion (EBITDA) 5.6% 30.6% 40.93% - 54.32% 52.37% 52.69% 57.38%
FCF Conversion (Net income) - 229.64% 189.22% - 121.02% 167.4% 143.16% 146.95%
Dividend per Share 2 - - - - - - - -
Announcement Date 3/2/20 2/25/21 2/24/22 2/21/23 2/20/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 517.9 508.9 581.6 604.2 590.6 565.5 582.1 604.8 612.4 587.2 616.5 648.8 672.9 637.2 666.6
EBITDA 1 211.2 191.8 233.3 264.4 280.1 246.8 261.3 265.5 287.8 248 263.9 298 326.7 279.3 292.3
EBIT 1 129.4 110 147.1 175.1 193.9 170.5 179.5 180.7 192.1 155.2 163.5 200.1 226.6 169.5 185.6
Operating Margin 24.99% 21.62% 25.29% 28.98% 32.84% 30.15% 30.84% 29.87% 31.37% 26.43% 26.52% 30.83% 33.68% 26.6% 27.84%
Earnings before Tax (EBT) 1 87.82 66.92 98.09 126.7 126.7 106.8 119.3 124.3 118 73.36 100.8 137.6 166.6 121.3 137
Net income 1 74.22 51.17 73.38 128.6 86.4 210.9 87.73 91.52 86.33 56.24 74.65 101.9 123.4 90.35 101.3
Net margin 14.33% 10.06% 12.62% 21.28% 14.63% 37.29% 15.07% 15.13% 14.1% 9.58% 12.11% 15.71% 18.34% 14.18% 15.2%
EPS 2 0.3200 0.2200 0.3200 0.5900 0.4000 1.000 0.4300 0.4600 0.4400 0.2900 0.3884 0.5322 0.6101 0.4921 0.5761
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 2/24/22 4/27/22 8/3/22 11/2/22 2/21/23 4/26/23 8/2/23 11/1/23 2/20/24 5/2/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,630 2,445 2,700 - 3,546 3,258 3,130 2,992
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.57 x 4.611 x 3.646 x - 3.341 x 2.862 x 2.463 x 2.235 x
Free Cash Flow 1 20 162 303 - 577 596 670 768
ROE (net income / shareholders' equity) 5.35% 5.07% 7.89% - 34.5% 23.4% 40.3% 46.4%
ROA (Net income/ Total Assets) -0.39% 1.67% 2.82% - 8.15% 5.49% 6.83% 7.29%
Assets 1 2,825 4,235 5,673 - 5,850 6,482 6,850 7,172
Book Value Per Share 2 5.930 9.350 8.920 - 6.250 7.590 7.890 8.410
Cash Flow per Share 2 1.590 1.760 2.320 - 3.770 4.120 4.890 5.200
Capex 1 8.34 16.5 30.5 - 185 270 279 284
Capex / Sales 0.78% 1.2% 1.61% - 7.81% 10.71% 10.15% 10.04%
Announcement Date 3/2/20 2/25/21 2/24/22 2/21/23 2/20/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for WillScot Mobile Mini Holdings Corp.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
39.17 USD
Average target price
50.8 USD
Spread / Average Target
+29.69%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Commercial Equipment Rental

1st Jan change Capi.
WILLSCOT MOBILE MINI HOLDINGS CORP. Stock WillScot Mobile Mini Holdings Corp.
-11.98% 7.45B
UNITED RENTALS, INC. Stock United Rentals, Inc.
+17.59% 44.9B
ASHTEAD GROUP PLC Stock Ashtead Group plc
+6.63% 31.59B
AERCAP HOLDINGS N.V. Stock AerCap Holdings N.V.
+17.65% 16.95B
AIR LEASE CORPORATION Stock Air Lease Corporation
+13.95% 5.32B
HERC HOLDINGS INC. Stock Herc Holdings Inc.
-0.66% 4.2B
AVIC INDUSTRY-FINANCE HOLDINGS CO., LTD. Stock AVIC Industry-Finance Holdings Co., Ltd.
-2.25% 3.72B
MCGRATH RENTCORP Stock McGrath RentCorp
-8.11% 2.7B
BOHAI LEASING CO., LTD. Stock Bohai Leasing Co., Ltd.
+16.36% 2.13B
H&E EQUIPMENT SERVICES, INC. Stock H&E Equipment Services, Inc.
-8.12% 1.74B
Commercial Equipment Rental
  1. Stock Market
  2. Equities
  3. WSC Stock
  4. Financials WillScot Mobile Mini Holdings Corp.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW