EN DE
Data-driven stock valuation

Custom Truck One Source Inc (CTOS) fair value: what the stock is really worth

We calculate from audited financials what Custom Truck One Source Inc is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.

  1. Compare price with fair valuebelow fair value = cheap, above = expensive
  2. Check the quality50 and up solid, 75 and up strong
  3. Watch it or check another stockalert when fair value or trend changes

Industrials · US · Market cap $2.1B · ISIN US23204X1037

At a glance

CT Custom Truck One Source Inc logo Custom Truck One Source Inc CTOS · US
Price$9.44
Fair Value$12.82
Upside+35.8%
Quality37/100

Below-average quality, trading 26% below our fair value of $12.82.

As of Aug 13, 2026, the fair value of Custom Truck One Source Inc is $12.82 per share against a price of $9.44, so the fair value sits 36% above the price. A model estimate from reported figures, not an analyst target.

!Expensive Growth (revenue 5y +45.1 %/yr)
!Loss-making · -0.9% net margin
!High debt · negative free cash flow
!Trails peers (2/11)
!Narrow moat 27/100
!Evidence only medium, so the estimate is less certain
Evidence: Medium Range $6.96 to $18.68

Fair value as of: Aug 13, 2026

From 4 valuation models · updated 27 days ago

Share price −9.4% over the past month.

Watch Custom Truck One Source Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The large discount to fair value meets weak quality (37/100). That raises the risk this is a value trap rather than a bargain.
  • The model range is unusually wide ($6.96 to $18.68). The outcome hinges heavily on assumptions, so read the point estimate with caution.

Price vs Fair Value (5 years)

$11.97 $3.11 Fair Value $12.82 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $3.11 – $11.97 · fair‑value band $6.96 – $18.68 · the $9.44 price screens below the $12.82 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Custom Truck One Source Inc (CTOS) currently trades at $9.44, while our model-based Fair Value estimate is $12.82, implying the stock looks roughly 26.4% undervalued today. The Quality Score stands at 37/100 (below-average quality), in the Industrials sector. Bull case: the Multiples group reads highest at a median of $3.49 per share, and 1 of the 4 models we run sit above the $9.44 price. Bear case: the Asset-Based group reads lowest at $2.38, and 3 of the 4 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Custom Truck One Source Inc generated revenue of $2.0B at a net margin of −0.9%. Revenue grew 9.3% year over year. It earns a return on equity of −2.2%. Net debt stands at $2.4B. Fundamentals as of Aug 13, 2026

Scenario range: $6.96 (bear) to $18.68 (bull), the price of $9.44 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 8% below its 52-week high and 105% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at −19% fair-value upside, at 36%, CTOS screens cheaper than that median.

Fair Value models

Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
EV/EBITDA best evidence $10.47 $16.33 $22.18 66
EV/EBIT $0.8400 $3.49 $6.14 59
NCAV (Graham) $1.78 $2.38 $3.56 54
All 4 models by family
Multiples
EV/EBIT $0.8400 $3.49 $6.14 59
EV/EBITDA best evidence $10.47 $16.33 $22.18 66
EV/Revenue n/a $1.00 $3.43 50
Asset-Based
NCAV (Graham) $1.78 $2.38 $3.56 54

Widest divergence: Multiples ($3.49) versus Asset-Based ($2.38). Highest evidence: EV/EBITDA (66).

Notify me when CTOS reaches fair value

Put CTOS on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 1.19 TTM
EPS (TTM) $−0.0800
Net margin −1.6% FY2025
Return on equity −2.2% TTM
Return on assets (EBIT) 3.5% avg 5y
Operating margin 7.7% TTM
More key figures
Growth
Revenue (TTM) $2.0B TTM
Revenue growth (YoY) +9.3% 3y avg +7.3%
EPS growth (YoY) −26.5%
Balance sheet & cash flow
Free cash flow −$108M FY2025
Net debt $2.4B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 37/100

Of which business quality 35 · Market factors (momentum, volatility) 65

Profitability 15
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 22
Earnings quality: real cash, not paper profit
Fin. Strength 6
Balance sheet, leverage, solvency risk
Investment 53
Disciplined investing over empire-building
Low Volatility 32
Calm price path (market factor)
Momentum 79
Price trend over the last 3–12 months (market factor)
52W Momentum 78
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Custom Truck One Source, Inc. provides specialty equipment rental and sale services to electric utility transmission and distribution, telecommunications, rail, forestry, waste management, and other infrastructure-related industries in the United States and Canada.

Full company description

Custom Truck One Source, Inc. provides specialty equipment rental and sale services to electric utility transmission and distribution, telecommunications, rail, forestry, waste management, and other infrastructure-related industries in the United States and Canada. It operates through two segments: Specialty Equipment Rentals (SER); and Specialty Truck Equipment and Manufacturing (STEM). The company owns new and used specialty equipment, including truck-mounted aerial lifts, cranes, service trucks, dump trucks, trailers, digger derricks, and other machinery and equipment. It offers new equipment for sale to be used for end-markets, which can be modified to meet customers specific needs. In addition, the company provides truck and equipment maintenance and repair services; and rents and sells specialized tools, including stringing blocks, insulated hot stick, and rigging equipment, as well as sale of specialized aftermarket parts. The company was formerly known as Nesco Holdings, Inc. and changed its name to Custom Truck One Source, Inc. in April 2021. The company was founded in 1988 and is headquartered in Kansas City, Missouri.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Custom Truck One Source Inc reported revenue of $1.9B in FY2025 versus $1.2B in FY2021, a compound +13.6%/yr. Reported net income was −$31.1M in FY2025.

Growth Quality 38/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$1.9B
Latest YoY
+7.9%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.3%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+45.1%
Avg. revenue growth/yr (9Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+29.7%
EBIT margin (trend) Operating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
5.7% (2020) → 7.3% (2025)
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +13.6%/yr
FY21 $1.2B
FY22 $1.6B
FY23 $1.9B
FY24 $1.8B
FY25 $1.9B
Net income
FY21 −$182M
FY22 $38.9M
FY23 $50.7M
FY24 −$28.7M
FY25 −$31.1M

Watch CTOS, get fair value alerts →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Custom Truck One Source Inc Fair Value". https://www.fairvalue-calculator.com/stock/CTOS

Peer Group

Rental & Leasing Services · 90 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Valuation
Quality Score 37 · Bottom 25%
Fair Value upside +40% · Above median
Profitability
Return on assets 3% · Below median
Net margin (TTM) −1% · Bottom 25%
Operating margin (TTM) 8% · Below median
Growth and dividend
Revenue growth 9% · Above median
Balance sheet
Debt / equity 2.00× · Highest 25%

Valuation Multiples vs Rental & Leasing Services median · lower = cheaper

P/B 2.91× · Priciest 25%
P/S (TTM) 1.19× · Pricier than median
EV/EBITDA 19.0× · Priciest 25%

Context: sector, industry, market

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE81 · sector 63
FUTURE47 · sector 30
PAST0 · sector 27
HEALTH0 · sector 67
DIVIDEND0 · sector 48

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Rental & Leasing Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
United Rentals, Inc URI $1,015 $449.86 −56%
Sunbelt Rentals Holdings SUNB $84.80 $65.76 −22%
AerCap Holdings AER $143.54 $301.51 +110%
U-Haul Holding UHAL $67.19 $7.21 −89%
Ryder System, Inc R $243.48 $109.71 −55%
Ayvens AYV €11.36 €25.90 +128%
Element Fleet Management Corp EFN C$27.92 C$20.86 −25%
BOC Aviation Limited 2588 HK$75.15 HK$145.91 +94%
GATX Corporation GATX $173.54 $140.90 −19%
Avis Budget Group CAR $139.58 $158.11 +13%

Compare Custom Truck One Source Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Frequently asked questions

Is Custom Truck One Source Inc (CTOS) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $12.82 versus a price of $9.44, about +36% upside (undervalued).
What is the fair value of CTOS?
Our model-based fair value for Custom Truck One Source Inc is $12.82 (as of Aug 13, 2026), built from audited fundamentals. The current price: $9.44.
What is the quality score of CTOS?
Custom Truck One Source Inc has a Quality Score of 37/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Custom Truck One Source Inc (CTOS)?
Our model-based price target is the fair value of $12.82 (as of Aug 13, 2026) from 4 valuation models. Cautious scenario $6.96, optimistic scenario $18.68. It is a calculation from audited fundamentals, not an analyst target.
What is the Custom Truck One Source Inc stock forecast for 2026?
Our models put fair value at $12.82, about +36% upside versus a price of $9.44 (undervalued). Cautious scenario $6.96, optimistic scenario $18.68. The calculation is refreshed regularly with new filings.
What is the revenue of Custom Truck One Source Inc (CTOS)?
Custom Truck One Source Inc reported trailing-twelve-month revenue of about $2.0B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of CTOS?
The net profit margin of Custom Truck One Source Inc is about −0.9%, meaning it is currently running at a net loss. Based on the latest reported figures.
What is the intrinsic value of Custom Truck One Source Inc (CTOS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Custom Truck One Source Inc it is $12.82 per share (as of Aug 13, 2026), against a price of $9.44. It is the blended result of 4 valuation models (cash flow, earnings, asset, dividend).
Is Custom Truck One Source Inc stock overvalued or undervalued in 2026?
As of Aug 13, 2026, CTOS trades below its calculated fair value: price $9.44, fair value $12.82, a gap of about +36% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CTOS?
No. The price is what the market pays today ($9.44); the fair value is what the company's own numbers justify ($12.82). For Custom Truck One Source Inc the two are $3.38 per share apart. That gap is exactly why we show both numbers side by side.
How much is Custom Truck One Source Inc worth?
The market values Custom Truck One Source Inc at about $2.1B (market capitalisation, as of Aug 13, 2026). Per share that is $9.44; our models calculate a fair value of $12.82 per share.
What do the bullish and bearish scenarios say about CTOS?
Our models span a range for Custom Truck One Source Inc: cautious scenario $6.96, base $12.82, optimistic $18.68 per share (as of Aug 13, 2026, price $9.44). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Custom Truck One Source Inc (CTOS)?
Balance-sheet figures for Custom Truck One Source Inc (as of Aug 13, 2026): return on equity −2.2%, debt of 2.00 per unit of equity. They feed the Quality Score of 37/100, which measures business quality independently of the share price.
How far is CTOS from its 52-week high?
Custom Truck One Source Inc trades at $9.44, about 8% below its 52-week high of $10.22 and 105% above the low of $4.60 (as of Aug 13, 2026). Distance from the high says nothing about value: that is what the fair value of $12.82 is for.
Which stocks are comparable to Custom Truck One Source Inc?
From the same area (Industrials) we also value United Rentals, Inc, Sunbelt Rentals Holdings, AerCap Holdings, U-Haul Holding, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Custom Truck One Source Inc stock attractive at the current price?
The data as of Aug 13, 2026: price $9.44, calculated fair value $12.82 (+36%), Quality Score 37/100, from 4 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CTOS calculated?
We run Custom Truck One Source Inc through 4 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $12.82, with the spread shown as a cautious and an optimistic scenario.
Free · no account needed

Watch Custom Truck One Source Inc in the live analysis

One click puts Custom Truck One Source Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.