| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | 1 | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 0.28 |
—
—
—
|
| 2025 | 0.19 |
—
—
—
—
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 10.96 | 9.00 | 14.59 | 18.17 |
| Receivables | 451.13 | 430.38 | 394.71 | 422.04 |
| Inventory | 47.41 | 47.47 | 45.56 | 48.93 |
| Other | 2.11 | 23.25 | 42.49 | 51.77 |
| 569.10 | 557.51 | 525.05 | 557.13 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 86.12 | 96.60 | 109.86 | 152.28 |
| ST’ Debt | 18.79 | 24.60 | 31.09 | 33.47 |
| Other | — | — | — | — |
| 562.02 | 585.01 | 611.10 | 686.56 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 548.63 | 612.15 | — | — |
—
|
| ’25 | 559.55 | 589.08 | 566.84 | 565.97 |
2,281.45
|
| ’24 | 587.18 | 604.59 | 601.43 | 602.52 |
2,395.72
|
| ’23 | 565.47 | 582.09 | 604.83 | 612.38 |
2,364.77
|
| ’22 | 451.17 | 522.89 | 578.01 | 590.55 |
2,142.62
|
| ’21 | 425.32 | 461.10 | 461.05 | 325.51 |
1,672.98
|
| ’20 | 255.82 | 256.86 | 417.32 | 342.99 |
1,272.99
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 191.06 | 162.26 | — | — |
—
|
| ’25 | 206.63 | 205.31 | 191.15 | 158.90 |
761.99
|
| ’24 | 208.68 | 175.61 | (1.56) | 178.92 |
561.64
|
| ’23 | 148.77 | 202.16 | 191.00 | 219.32 |
761.24
|
| ’22 | 145.53 | 188.33 | 210.39 | 200.42 |
744.66
|
| ’21 | 122.07 | 139.54 | 130.45 | 147.85 |
539.90
|
| ’20 | 38.35 | 75.38 | 61.37 | 129.72 |
304.81
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 106.39 | 50.94 | — | — |
—
|
| ’25 | 144.80 | 130.33 | 122.21 | 91.45 |
488.78
|
| ’24 | 143.90 | 120.88 | (60.12) | 123.56 |
328.22
|
| ’23 | 102.94 | 159.60 | 147.77 | 166.28 |
576.59
|
| ’22 | 54.62 | 69.42 | 83.39 | 122.91 |
330.33
|
| ’21 | 91.16 | 82.06 | 78.49 | 51.32 |
303.03
|
| ’20 | 7.81 | 39.00 | 28.05 | 87.43 |
162.28
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.15 | 0.26 | — | — |
—
|
| ’25 | 0.23 | 0.26 | 0.24 | (1.03) |
(0.29)
|
| ’24 | 0.29 | (0.25) | (0.37) | 0.48 |
0.15
|
| ’23 | 1.00 | 0.43 | 0.46 | 0.44 |
2.36
|
| ’22 | 0.22 | 0.32 | 0.59 | 0.40 |
1.53
|
| ’21 | 0.02 | 0.08 | 0.26 | 0.32 |
0.69
|
| ’20 | (0.03) | 0.10 | 0.07 | 0.25 |
0.41
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 30.52 | 34.40 | 32.57 | 14.91 | — | — | — |
Low Price
|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 49.02 | 53.46 | 52.16 | 39.61 | — | — | — |
High Price
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4,500 | 5,000 | 4,500 | 4,700 | — | — | — |
Employees
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.48 | 0.47 | 0.53 | 0.49 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,142.62 | 2,364.77 | 2,395.72 | 2,281.45 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 64.98% | 67.64% | 66.95% | 65.64% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 365.20 | 468.42 | 36.60 | (55.42) | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 17.04% | 19.81% | 1.53% | (2.43%) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 339.54 | 476.46 | 28.13 | (52.99) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 355.57 | 349.87 | 530.08 | 442.29 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9.88 | 11.91 | 12.74 | 12.51 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 1.57 | 2.40 | 0.15 | (0.29) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.43 | 3.83 | 2.99 | 4.18 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.91) | (0.93) | (1.24) | (1.50) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.52 | 2.90 | 1.74 | 2.68 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.22 | 6.35 | 5.42 | 4.69 | ‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 216.81 | 198.56 | 188.10 | 182.39 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 28.55 | 18.60 | 209.06 | 0.00 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.54 | 3.72 | 2.63 | 1.51 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.21 | 6.97 | 6.18 | 4.01 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.97 | 5.22 | 4.17 | 3.07 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 38.71 | 21.39 | 30.44 | 14.34 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 744.66 | 761.24 | 561.64 | 761.99 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (414.32) | (184.65) | (233.43) | (273.20) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 330.33 | 576.59 | 328.22 | 488.78 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (40.90) | 7.08 | (27.50) | (86.05) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,076.37 | 3,557.30 | 3,708.10 | 3,588.17 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,068.98 | 3,546.34 | 3,699.10 | 3,573.58 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,565.30 | 1,261.25 | 1,018.59 | 856.25 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.85% | 7.96% | 0.46% | (0.89%) | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.90% | 8.76% | 3.50% | 2.56% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 19.06% | 33.71% | 2.47% | (5.65%) | — | — | — |
ROE
|
WillScot Holdings (WSC), the modular space giant forged from a SPAC IPO and a $3.2 billion merger with Mobile Mini, rode pandemic tailwinds to explosive growth—revenue CAGR over 24% to $2.4 billion in 2024, margins peaking at 67%, and ROE hitting 34% in 2023. Yet, the party’s over: profits cratered 94% last year amid stagnant sales, soaring debt at $3.7 billion, and construction slowdowns, leaving the stock at ~$22 in a 35% drawdown from highs, trading at compressed multiples that scream caution in a high-rate world.
Cash flow resilience ($328 million FCF) and insider buys—CEO scooping up shares at troughs—signal quiet confidence, with forecasts eyeing a sharp EPS rebound to $1.06 in 2025 and mid-teens returns on rate-cut catalysts. But skeptics beware: leverage at 5-6x EBITDA, projected revenue dips, and merger digestion risks lurk, challenging the consensus rebound narrative in this cyclical, capex-choked sector. Is WSC a beaten-down bargain or a debt-laden trap?
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.