WillScot Holdings Corp (WSC) stock analysis
Close on Nov 12, 2026Market cap $3.59BP/E –Yield –
StockData Score
Prices as of Nov 11, 2026How the score works
Weak6 of 30 checks passed
WillScot passes 6 of the 30 checks behind our score; 8 could not be run for lack of data and count as not passed. Each dot in the shape is one check — hover it for the numbers.
- Valuation
- 2/6
- Growth
- 1/6
- Past performance
- 0/6
- Financial health
- 1/6
- Dividend
- 2/6
What stands out
Margin of safety over 20%
The price is 28.5% below fair value, more than the 20% cushion we look for.
Trading below fair value
The share price of $20.14 is below our fair value estimate of $28.19.
Debt covered by cash flow
Operating cash flow over the last twelve months equals 20.6% of total debt.
Guidance raised
WillScot raised its 2026 Net CAPEX outlook on Aug 6, 2026.
What to watch
Return on equity under 15%
Return on equity was -6.0% over the last twelve months and averaged 11.5% over five years; we look for 15% on both.
Return on capital under 10%
Return on invested capital was 2.7%, below the 10% that usually covers the cost of capital.
High debt
Debt is 360% of shareholders' equity, above the 40% we consider low.
Revenue growing under 10% a year
Revenue grew 2.1% a year over the last three fiscal years, short of the 10% we look for.
Valuation2/6
P/E against its history
Not enough price and earnings history to compare.
P/E against the industry
Needs positive earnings and enough profitable companies in the industry.
EV/EBITDA above its 5-year median
WillScot's EV/EBITDA of 28.3 is above its 5-year median of 25.0.
P/B above the industry
WillScot's price-to-book of 3.80 is above the Miscellaneous Equipment Rental and Leasing median of 2.93.
Trading below fair value
The share price of $20.14 is below our fair value estimate of $28.19.
Margin of safety over 20%
The price is 28.5% below fair value, more than the 20% cushion we look for.
Growth1/6
Revenue growing under 10% a year
Revenue grew 2.1% a year over the last three fiscal years, short of the 10% we look for.
EPS growth over 3 years
Needs positive EPS three years ago and today.
Earnings acceleration
Needs positive net income now, a year ago and five years ago.
Growing slower than the industry
Revenue grew 0.4% over the last twelve months; the Miscellaneous Equipment Rental and Leasing median is 9.4%.
Guidance raised
WillScot raised its 2026 Net CAPEX outlook on Aug 6, 2026.
Gross margin slipping
Gross margin was 50.8% over the last twelve months, against 52.4% a year earlier.
Past performance0/6
Return on equity under 15%
Return on equity was -6.0% over the last twelve months and averaged 11.5% over five years; we look for 15% on both.
Return on capital under 10%
Return on invested capital was 2.7%, below the 10% that usually covers the cost of capital.
Return on equity below the industry
WillScot's return on equity of -6.0% is below the Miscellaneous Equipment Rental and Leasing median of 12.9%.
Earnings over 5 years
Needs positive net income five years ago and in the latest year.
Net margin below its 5-year average
Net margin was -2.6% over the last twelve months, against a 5-year average of 8.9%.
Net margin below the industry
WillScot's net margin of -2.6% is below the Miscellaneous Equipment Rental and Leasing median of 5.4%.
Financial health1/6
High debt
Debt is 360% of shareholders' equity, above the 40% we consider low.
Debt rising against equity
Debt to equity rose from 120% five years ago to 360%.
Debt covered by cash flow
Operating cash flow over the last twelve months equals 20.6% of total debt.
Interest coverage
Interest expense is not reported separately.
Short-term assets don't cover short-term debts
Current assets are 0.78 times current liabilities.
Elevated bankruptcy risk
The Altman Z-score is 0.73; above 3 is the safe zone and below 1.8 the distress zone.
Dividend2/6
Pays a dividend
WillScot paid dividends worth 1.4% of the share price over the last twelve months.
Yield below Treasuries
The 1.4% yield is below the 4.4% on a 1-year Treasury.
Yield below the top quarter
The top quarter of US dividend payers yield 3.8% or more; WillScot yields 1.4%.
Dividend stability
Fewer than five years of dividend history.
Earnings cover
Needs dividends paid and net income.
Covered by free cash flow
Dividends take 7.4% of free cash flow.
Fair value
How we estimate itOur estimate per share
$28.19
The share price is 29% below this estimate.
| Method | Multiple used | Own 5Y median | Industry median | Value per share | Weight |
|---|---|---|---|---|---|
| EV/EBITDAleft out, too far from the others | 17.3× | 25.0× | 9.5× | $4.92 | – |
| P/B | 4.1× | 5.3× | 2.9× | $21.90 | 40% |
| Earnings power | 11.5% cost of equity | – | – | $32.38 | 60% |
| Fair value | $28.19 | 100% | |||
Valuation over time
Using the earnings and balance sheet published at each date, not today's.
- P/E at month end
- Own 5-year median 36.0
- Miscellaneous Equipment Rental and Leasing median 19.8
An estimate from reported numbers and market multiples, not a price target or investment advice. It can be far off for companies whose profits are about to change sharply.
Market risk
From the past year of daily prices.
Liquidity
Low risk
- Average value traded per day
- $58.61M
- Value traded per 1% price move
- $24.77M
Downside
Medium risk
- Typical loss in a bad month
- 23.6%
- Volatility (annualized)
- 54%
- Sharpe ratio, 1 year
- 0.11
- Beta to the S&P 500 (5Y)
- 1.32
Typical bad-month loss, week by week
Margins
Share of revenue, fiscal years 2014 to 2025
Gross margin
Operating margin
Net margin
Growth rates
Compound annual growth to fiscal 2025
| Per year | 1 year | 3 years | 5 years | 10 years | Five-year pace |
|---|---|---|---|---|---|
| Revenue | -4.8% | +2.1% | +12.4% | +17.5% | |
| Gross profit | -10.6% | +0.8% | +13.8% | +21.7% | |
| Operating income | -31.2% | -29.2% | +2.3% | – | |
| Free cash flow | +35.8% | +1.7% | +20.7% | +20.7% |
Returns and balance sheet
10 fiscal years. Hover a measure to see how it is calculated.
| Measure | FY2016 | FY2020 | FY2025 | Trend |
|---|---|---|---|---|
| Return on equity | -219.9% | 5.8% | -5.7% | |
| Return on assets | -2.8% | 1.7% | -0.9% | |
| Current ratio | 0.80 | 0.94 | 0.86 | |
| Debt to equity | 28.43 | 1.20 | 4.19 | |
| Net debt to EBITDA | 8.71× | 12.41× | 12.88× | |
| Interest coverage | -0.0× | 1.4× | – | |
| Inventory turnover | – | 34.0× | 24.0× | |
| Capex to revenue | 0.6% | 1.3% | 1.1% | |
| Diluted shares | 15M | 177M | 182M |
Where the cash went
Fiscal 2021 to 2025, five years combined
WillScot generated $3.37B from operations and spent $2.50B on capital expenditure, dividends and share buybacks. 6% of that went back into the business.
DuPont analysis
Return on equity split into margin, efficiency and leverage
| Fiscal year | Net margin | Asset turnover | Equity multiplier | Return on equity |
|---|---|---|---|---|
| FY2025 | -2.3% | 0.39× | 6.32× | -5.7% |
| FY2024 | 1.2% | 0.39× | 5.34× | 2.5% |
| FY2023 | 20.1% | 0.40× | 4.23× | 33.7% |
| FY2022 | 15.8% | 0.37× | 3.26× | 19.1% |
| FY2021 | 9.6% | 0.29× | 2.79× | 7.9% |
| FY2020 | 5.8% | 0.30× | 3.32× | 5.8% |
| FY2019 | -1.0% | 0.38× | 5.01× | -2.0% |
| FY2018 | -3.4% | 0.36× | 3.88× | -4.7% |
| FY2017 | -33.1% | 0.29× | 6.78× | -64.4% |
| FY2016 | -7.3% | 0.39× | 78.22× | -219.9% |
Piotroski F-Score
Nine tests of profitability, balance sheet and efficiency, fiscal 2025 against fiscal 2024
- ProfitableNet income above zero-$52.99M
- Cash generatingOperating cash flow above zero$761.99M
- Return on assets improvedROA up on the prior year0.5% → -0.9%
- Earnings backed by cashOperating cash flow above net income$761.99M vs -$52.99M
- Less leverageLong-term debt to assets fell61.0% → 61.2%
- Better liquidityCurrent ratio rose0.95 → 0.86
- No dilutionShare count did not rise190M → 182M
- Gross margin improvedGross margin up on the prior year54.34% → 51.00%
- More efficientAsset turnover rose0.39 → 0.38
See a number that looks wrong?