EN DE

WillScot Holdings (WSC) Fair Value & Analysis

Industrials · US · Market cap $4.9B

WH WillScot Holdings logo WillScot Holdings WSC · US
Price$24.37
Fair Value$43.19
Upside+77.2%
Quality55/100
Watch WillScot Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -3.0% net margin
High debt · generates free cash flow
1.04% dividend yield
Trails peers (4/14)
Narrow moat 33/100
Evidence: High Range $26.69 – $43.19 Share as image

Fair value as of: Jul 16, 2026

From 16 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from $23.11 to $43.19 (+86.9%) since Jun 24, 2026. Share price −3.0% over the past month.

A solid business, screening 77% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($26.69). The market is more pessimistic than our downside scenario.
  • Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$52.14 $14.84 Fair Value $43.19 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $14.84 – $52.14 · fair‑value band $26.69 – $43.19 · the $24.37 price screens below the $43.19 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

WillScot Holdings (WSC) currently trades at $24.37, while our model-based Fair Value estimate is $43.19, implying the stock looks roughly 77.2% undervalued today. The Quality Score stands at 55/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, WillScot Holdings generated revenue of $2.3B at a net margin of -3.0%. Revenue declined 2.0% year over year. It earns a return on equity of -7.2%. Net debt stands at $4.1B. Fundamentals as of Jul 16, 2026

Our scenario range runs from $26.69 (bear case) to $43.19 (bull case); at $24.37, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 23% below its 52-week high and 65% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -21% fair-value upside, at 77%, WSC screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $31.52 $70.85 $136.19 80
Rev-Margin DCF $8.01 $23.74 $44.82 74
ROIC Compounder $2.53 $7.69 $15.00 72
All 16 models by family
DCF Models
FCF DCF $32.47 $77.20 $155.38 38
Owner Earnings $5.31 $26.70 $64.08 31
5Y Revenue Exit $8.01 $23.63 $44.05 39
5Y EBITDA Exit $28.44 $67.10 $116.47 41
10Y Revenue Exit $15.37 $33.26 $59.63 36
10Y EBITDA Exit $29.34 $64.98 $120.76 37
Earnings-Based
EPV $2.53 $6.02 $9.03 59
Dividend Discount
Gordon GGM $2.48 $4.94 $7.48 70
DDM Multi-Stage $2.48 $4.27 $5.22 61
Multiples
EV/EBIT $14.87 $26.35 $37.83 53
EV/EBITDA $29.93 $46.43 $62.93 54
EV/Revenue $3.12 $9.92 43
Asset-Based
NCAV (Graham) $2.37 $3.17 $4.73 50
Growth DCF
Growth DCF $31.52 $70.85 $136.19 80
Rev-Margin DCF $8.01 $23.74 $44.82 74
Economic Profit
ROIC Compounder $2.53 $7.69 $15.00 72

Widest divergence: DCF Models ($33.26) versus Asset-Based ($3.17). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $2.3B
Revenue growth (YoY) -2.0%
Net margin -3.0%
Return on equity -7.2%
Free cash flow $738M FY2025
Operating margin 18.6%
More key figures
EPS (TTM) $-0.3700
Dividend yield 1.1%
EPS growth (YoY) -34.8%
Net debt $4.1B FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 53 · Market factors (momentum, volatility) 44

Profitability 15
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 5
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 28
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 45
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.

About the company

WillScot Holdings Corporation provides turnkey temporary space solutions in the United States, Canada, and Mexico. The company leases, sells, delivers, and installs modular space solutions and portable storage products.

Full company description

WillScot Holdings Corporation provides turnkey temporary space solutions in the United States, Canada, and Mexico. The company leases, sells, delivers, and installs modular space solutions and portable storage products. It offers modular space solutions, such as modular office complexes, mobile offices, classrooms, blast-resistant modules, clearspan structures, and sanitation solutions; and portable storage solutions, including portable storage and climate-controlled containers and trailers. The company also provides workstations, furniture, appliances, media packages, power and solar solutions, telematics, connectivity and data solutions, security and protection products, entrance packages, electrical and lighting products, organization and space optimization assets, perimeter solutions, and other items. The company serves customers in the construction and infrastructure, commercial and industrial, and energy and natural resources markets, as well as governments and institutions. The company was formerly known as WillScot Mobile Mini Holdings Corp. and changed its name to WillScot Holdings Corporation in July 2024. The company was founded in 1944 and is headquartered in Scottsdale, Arizona.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

WillScot Holdings reported revenue of $2.3B in FY2025 versus $1.7B in FY2021, a compound +8.1%/yr. Reported net income was −$53.0M in FY2025.

Growth Quality 58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$2.3B
Latest YoY
−4.8%
Avg. growth/yr (3Y)
+2.1%
Avg. growth/yr (5Y)
+12.4%
Avg. growth/yr (11Y)
+12.2%
Revenue +8.1%/yr
FY21 $1.7B
FY22 $2.1B
FY23 $2.4B
FY24 $2.4B
FY25 $2.3B
Net income
FY21 $160M
FY22 $340M
FY23 $476M
FY24 $28.1M
FY25 −$53.0M

Watch WSC: get an alert when its fair value changes →

Share or link this analysis
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). "WillScot Holdings Fair Value". https://www.fairvalue-calculator.com/stock/WSC

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Rental & Leasing Services · 97 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.

Quality Score 55 · Top 25%
Fair Value upside +77% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) -3% · Bottom 25%
Operating margin (TTM) 19% · Above median
Revenue growth -2% · Below median
Dividend yield (TTM) 1.0% · Below median
Debt / equity 4.15× · Higher than 75% of peers

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

P/B 5.76× · Pricier than 75% of peers
P/S (TTM) 2.17× · Pricier than 75% of peers
P/FCF 6.7× · Pricier than median
EV/EBITDA 14.4× · Pricier than 75% of peers
PEG 1.65× · Pricier than 75% of peers

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.

VALUE 100 · sector 49
FUTURE 0 · sector 16
PAST 0 · sector 26
HEALTH 0 · sector 70
DIVIDEND 21 · sector 34

Insider activity: 40/100

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Rental & Leasing Services stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
United Rentals, Inc URI $1,045 $449.86 -57%
Sunbelt Rentals Holdings SUNB $73.41 $65.76 -10%
AerCap Holdings AER $146.97 $301.51 +105%
U-Haul Holding UHAL $67.35 $7.21 -89%
Ryder System, Inc R $273.06 $111.57 -59%
Ayvens AYV €11.57 €24.73 +114%
Localiza Rent a Car S.A RENT3 R$40.35 R$37.01 -8%
Element Fleet Management Corp EFN C$29.83 C$15.06 -50%
BOC Aviation Limited 2588 HK$77.40 HK$18.61 -76%
GATX Corporation GATX $178.48 $140.90 -21%

Compare WillScot Holdings 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

Frequently asked questions

Is WillScot Holdings (WSC) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $43.19 versus a price of $24.37, about +77% (undervalued).
What is the fair value of WSC?
Our model-based fair value for WillScot Holdings is $43.19 (as of Jul 16, 2026), built from audited fundamentals. The current price is $24.37.
What is the quality score of WSC?
WillScot Holdings has a Quality Score of 55/100. 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 revenue of WillScot Holdings (WSC)?
WillScot Holdings reported trailing-twelve-month revenue of about $2.3B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of WSC?
The net profit margin of WillScot Holdings is about -3.0%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does WillScot Holdings pay a dividend?
WillScot Holdings currently shows a dividend yield of about 1.08% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track WillScot Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.