ZYBERNO
Stock Report
Updated Aug 30, 2026

EquipmentShare.com Inc (EQPT)

NASDAQ

$17.71

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
16.0/100
POOR BUSINESS
EquipmentShare.com Inc (EQPT) scores 16/100 — concerning metrics indicating significant structural or financial risks.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
Margin of Safety unavailable — insufficient data for the owner-earnings DCF.
Is the market underestimating or overestimating what this business is capable of going forward?
-27.1%
Market Overestimates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):CRITICAL (3.78x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):CRITICAL (3.8%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

EquipmentShare.com Inc (EQPT) stock report — Zyberno Score 16/100 (POOR BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, EquipmentShare.com Inc (EQPT) shows a Brina Gap of -27.1%, which weakens the case: based on the company's ROIC (3.8%) and reinvestment rate (-185.4%), the business can fundamentally grow at -7.1% — but the current enterprise value implies the market expects 20.0%.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:17.71
Market Cap:$5.41B

Valuation Multiples (2)

P/B Ratio:4.47x
Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$8.68B
Ev Ebitda Ratio:25.62x

Price Action & Momentum (1)

% of 52-Week High:49.9%
B. Profitability Assessment

Return Metrics (5)

Reinvestment Rate:-185.4%
Fundamental Growth Rate (g):-7.1%
Market-Implied Growth Rate:20.0%

Margin Analysis (1)

Ebitda Margin:7.7%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:0.7%
C. Log-Linear Regression Growth Trends
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:2.42x
Quick Ratio:1.91x
Cash Ratio:0.48x

Leverage Analysis (3)

Debt To Equity Ttm:3.78x
Debt-to-Equity Ratio:3.78x
Debt To Ebitda:10.96x

Coverage Ratios (2)

Interest Coverage Ratio:4.07x
Times Interest Earned:4.07

Capital Structure (4)

Working Capital:1,296,000,000.00
Cash And Cash Equivalents:443,000,000.00
Long Term Debt:$3.64B
Net Debt:$3.27B
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$4.38B
Cost Of Revenue Ttm:$3.14B

Profitability Breakdown (2)

$1.24B$297.00M

Bottom Line Performance (3)

$40.00M
Income Before Tax:$33.00M
Ebitda Ttm:339,000,000.00

Operating Expenses (5)

Operating Expenses:0.00
R And D Expense:0.00
Sga Expense:317,000,000.00
Income Tax Expense:$14.00M
Interest Expense:73,000,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:21.9%
Ebitda Margin:7.7%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$7.11B
Current Assets:$2.21B
Ppe Net:590,000,000.00
Goodwill:0.00
Intangible Assets:$31.00M

Liability Structure (4)

Total Liabilities:5,529,000,000.00
Current Liabilities:914,000,000.00
Long Term Debt:$3.64B
Short Term Debt:$79.00M

Equity & Capital (3)

Equity:$1.21B
Retained Earnings:-$47.00M
Common Stock:273,000,000.00

Working Capital Items (3)

Accounts Receivable:971,000,000.00
Inventory:460,000,000.00
Accounts Payable:593,000,000.00

Special Items (2)

Contract Liabilities:43,000,000.00
Stock Based Compensation:19,000,000.00
C. Cash Flow Analysis

Operating Activities (2)

$264.00M$0.00

Investment Activities (1)

Investing Cash Flow:-$280.00M

Financing Activities (3)

Financing Cash Flow:$503.00M
Dividends Paid Ttm:37,000,000.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$381.00M
Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:42,000,000.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:$0.13

Revenue & Cash Per Share (2)

Sales Per Share Ttm:14.33
Operating Cash Flow Per Share:$0.86

Book Value & Capital (2)

Book Value Per Share:$3.97
Cash Per Share:1.45

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.65x
Working Capital Turnover Ttm:3.38x

Receivables Management (2)

Receivables Turnover Ttm:4.51x
Days Sales Outstanding Ttm:80.94

Inventory Management (2)

Inventory Turnover Ttm:6.83x
Days Inventory Outstanding Ttm:53.47

Payables & Cash Cycle (2)

Days Payable Outstanding:68.93
Cash Conversion Cycle:65.47
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:40.00
Quality Score:75.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:-185.4%
Fundamental Growth Rate (g):-7.1%
Market-Implied Growth Rate:20.0%
B. Log-Linear Regression Growth Analysis
C. Company Profile & Context

Corporate Information (6)

Symbol:EQPT
Company Name:EquipmentShare.com Inc
Sector:Unknown
Industry:Services-Equipment Rental & Leasing, NEC
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:medium
Volume Category:N/A

Share Structure (3)

Shares Outstanding:305.62M
Shares Outstanding Basic:78.00M
Shares Outstanding Diluted:226.00M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-30 06:00:18 UTC
Data Timestamp:2026-08-30T06:00:18.737681
Scroll to Top