olivlawolivlaw

olivLaw · US equity research

Custom Truck One Source, Inc. CTOS

Services-Equipment Rental & Leasing, NEC · SIC 7359 · Vertical: Services-Equipment Rental & Leasing, NEC (SIC 7359)

10.13USD−4.61% · 1 dayClose 04 Nov 2026

Custom Truck One Source rents and sells specialty equipment for electric utility, telecom and infrastructure customers across North America through a one-stop-shop model. The company reported third-quarter 2026 revenue of 495.2 million USD, with utility demand supporting profit growth and lower leverage.

At the close of 04 Nov 2026, Custom Truck One Source, Inc. (CTOS) stock was 10.13 USD (−4.61% on the day), with market capitalisation 2.3 bn USD, P/E 76.7 on diluted EPS of 0.13 USD over the last 12 months, beta 1.64, 52-week range 5.34–11.97 USD. Latest reported quarter (Q3 2026): revenue of 495.2 m USD (+2.7% YoY), net income of 2.3 m USD, diluted EPS 0.01 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
2.3 bn USD
shares as of 22 Oct 2026
P/E (TTM)
76.7
Diluted EPS TTM 0.13 · TTM to 30 Sept 2026
E/P (TTM)
1.30%
TTM to 30 Sept 2026
Dividend yield
unavailable
Beta (2y)
1.64
Volatility (1y) 48%
52-week range
5.3411.97

Price history

Loading chart…

Technical reading

RSI (14)
54.9
neutral
Bollinger (20, 2)
8.29 – 11.08
in the upper half of the band · %B 0.66 · band width 28.9%
SMA 50 / 200
9.46 / 8.93
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
0.30 / 0.18
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+2.5%−1.1%+3.6 pp—
3 months−8.2%−0.5%−7.7 pp—
6 months+1.6%+4.4%−2.8 pp—
Year to date+75.9%+12.3%+63.6 pp—
1 year+76.5%+13.5%+62.9 pp+31.8%
3 years+60.3%+76.4%−16.1 pp+30.7%
5 years−3.9%+63.7%−67.6 pp—
Max drawdown (1y)
−26.4%
25 Jun 2026 → 14 Sept 2026
Max drawdown (5y)
−72.4%
11 Nov 2021 → 09 Oct 2024
Compound annual growth (5y)
−0.8%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
495.2 m USD
+2.7% YoY
Net income
2.3 m USD
unavailable YoY
Diluted EPS
0.01
unavailable YoY
net / operating
0.5% / 7.7%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue520.7 m422.2 m511.5 m482.1 m528.2 m461.6 m563.4 m495.2 m
Cost of revenue402.3 m336.7 m408.9 m381.3 m405.1 m358.6 m439.5 m381.9 m
Gross profit118.5 m85.5 m102.5 m100.8 m123.1 m103.1 m124.0 m113.3 m
SG&A61.2 m59.5 m59.2 m54.9 m56.6 m57.6 m61.3 m56.4 m
Operating income67.3 m12.4 m27.9 m32.6 m52.0 m31.5 m46.6 m38.1 m
Depreciation & amortisation62.6 m62.1 m66.0 m ≈66.8 m ≈68.9 m68.2 m68.9 m ≈69.0 m ≈
Pre-tax income26.5 m-25.5 m-10.9 m-6.7 m15.0 m-3.8 m9.0 m1.4 m
Income tax-1.1 m-7.7 m17.5 m-988.0 k-5.9 m297.0 k-1.4 m-898.0 k
Net income27.6 m-17.8 m-28.4 m-5.8 m20.9 m-4.1 m10.4 m2.3 m
Diluted EPS0.12 ≈-0.08-0.13-0.030.09 ≈-0.020.050.01
Operating cash flow82.1 m55.6 m125.7 m ≈81.5 m ≈47.3 m23.8 m44.4 m ≈163.5 m ≈
Share repurchases032.6 m0 ≈0 ≈000 ≈0 ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 78 percentile of its own 9-quarter history (min 22.5, median 40.7, max 274.4; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue246.3 m264.0 m302.7 m1.2 bn1.6 bn1.9 bn1.8 bn1.9 bn
Revenue YoY+20.9%+7.2%+14.7%+285.5%+34.8%+18.6%−3.4%+7.9%
Net income-15.5 m-27.1 m-21.3 m-181.5 m38.9 m50.7 m-28.7 m-31.1 m
Net income YoYunavailableunavailableunavailableunavailableunavailable+30.3%−156.5%unavailable
Diluted EPSunavailable-0.82-0.43-0.750.160.21-0.12-0.14
Diluted EPS YoYunavailableunavailableunavailableunavailableunavailable+31.3%−157.1%unavailable
net %-6.3%-10.2%-7.0%-15.6%2.5%2.7%-1.6%-1.6%
Free cash flowunavailableunavailableunavailableunavailableunavailableunavailableunavailableunavailable

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
6.3 m USD
Financial debt
1.6 bn USD
Net debt
1.6 bn USD
Equity
809.1 m USD
Total assets
3.4 bn USD
Debt / equity
2.03x
Current ratio
1.33x
ROE
-3.7%
ROA
-0.9%
FCF margin
unavailable

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
1.9 bn
2024
1.8 bn
2025
1.9 bn

SEC (XBRL)· 10 Mar 2026verified

Cost of revenue
2023
1.4 bn
2024
1.4 bn
2025
1.5 bn

SEC (XBRL)· 10 Mar 2026verified

Gross profit
2023
454.3 m
2024
390.3 m
2025
411.9 m

SEC (XBRL)· 10 Mar 2026verified

SG&A
2023
231.4 m
2024
229.5 m
2025
230.1 m

SEC (XBRL)· 10 Mar 2026verified

Operating income
2023
170.9 m
2024
126.4 m
2025
124.9 m

SEC (XBRL)· 10 Mar 2026verified

Depreciation & amortisation
2023
219.0 m
2024
235.8 m
2025
263.9 m

SEC (XBRL)· 10 Mar 2026verified

EBITDA
2023
389.9 m ≈
2024
362.2 m ≈
2025
388.8 m ≈

SEC (XBRL)· 10 Mar 2026derived

Interest expense
2023
36.6 m
2024
—
2025
—

SEC (XBRL)· 07 Mar 2024verified

Pre-tax income
2023
58.1 m
2024
-29.2 m
2025
-28.1 m

SEC (XBRL)· 10 Mar 2026verified

Income tax
2023
7.4 m
2024
-532.0 k
2025
2.9 m

SEC (XBRL)· 10 Mar 2026verified

Net income
2023
50.7 m
2024
-28.7 m
2025
-31.1 m

SEC (XBRL)· 10 Mar 2026verified

Diluted EPS
2023
0.21
2024
-0.12
2025
-0.14

SEC (XBRL)· 10 Mar 2026verified

Weighted average diluted shares
2023
245.7 m
2024
237.0 m
2025
227.0 m

SEC (XBRL)· 10 Mar 2026verified

Balance sheet · USD

Cash
2023
10.3 m
2024
3.8 m
2025
6.3 m

SEC (XBRL)· 10 Mar 2026verified

Receivables
2023
215.1 m
2024
215.9 m
2025
195.5 m

SEC (XBRL)· 10 Mar 2026verified

Inventories
2023
985.8 m
2024
1.0 bn
2025
930.9 m

SEC (XBRL)· 10 Mar 2026verified

Current assets
2023
1.3 bn
2024
1.3 bn
2025
1.2 bn

SEC (XBRL)· 10 Mar 2026verified

Property, plant & equipment, net
2023
—
2024
—
2025
—

SEC (XBRL)· 09 Mar 2021verified

Goodwill
2023
704.0 m
2024
704.8 m
2025
705.2 m

SEC (XBRL)· 10 Mar 2026verified

Intangibles (excl. goodwill)
2023
277.2 m
2024
252.4 m
2025
225.7 m

SEC (XBRL)· 10 Mar 2026verified

Total assets
2023
3.4 bn
2024
3.5 bn
2025
3.4 bn

SEC (XBRL)· 10 Mar 2026verified

Accounts payable
2023
117.7 m
2024
88.5 m
2025
88.4 m

SEC (XBRL)· 10 Mar 2026verified

Short-term debt
2023
8.3 m
2024
7.8 m
2025
25.9 m

SEC (XBRL)· 10 Mar 2026verified

Long-term debt
2023
1.5 bn
2024
1.5 bn
2025
1.6 bn

SEC (XBRL)· 10 Mar 2026verified

Current liabilities
2023
897.4 m
2024
1.0 bn
2025
873.3 m

SEC (XBRL)· 10 Mar 2026verified

Equity
2023
917.2 m †
2024
861.3 m †
2025
809.1 m †

SEC (XBRL)· 10 Mar 2026verified

Cash flow · USD

Operating cash flow
2023
-30.9 m
2024
122.0 m
2025
310.1 m

SEC (XBRL)· 10 Mar 2026verified

Investing cash flow
2023
-176.6 m
2024
-187.5 m
2025
-282.5 m

SEC (XBRL)· 10 Mar 2026verified

Financing cash flow
2023
202.9 m
2024
58.3 m
2025
-25.3 m

SEC (XBRL)· 10 Mar 2026verified

Share repurchases
2023
38.8 m
2024
29.0 m
2025
32.6 m

SEC (XBRL)· 10 Mar 2026verified

Computed indicators

Growth

Revenue growth (YoY)
7.9%
computed by olivLawFY 2025
Revenue CAGR 3Y
7.3%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
45.1%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
-1.1%
computed by olivLawFY 2025
Net income growth (YoY)
unavailable
the base of the ratio is not positive
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
unavailable
the base of the ratio is not positive
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
unavailable
input data missing

Profitability

Gross margin
22.6%
computed by olivLawTTM to 30 Sept 2026
EBITDA margin
21.6%
computed by olivLawTTM to 30 Sept 2026
EBIT margin
8.2%
computed by olivLawTTM to 30 Sept 2026
Net margin
1.4%
computed by olivLawTTM to 30 Sept 2026
FCF margin
unavailable
input data missing

Returns

ROE
3.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROA
0.8%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
5.8%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROCE
6.4%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
1.6 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
3.7x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Debt / equity
2.0x
computed by olivLawbalance sheet at 30 Sept 2026
Interest coverage
unavailable
the reported interest expense is far older than the latest period (the filer changed its XBRL tag): a stale figure is not used

Liquidity

Current ratio
1.3x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
0.2x
computed by olivLawbalance sheet at 30 Sept 2026
Cash ratio
0.0x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
279.0 m USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
unavailable
input data missing
Free cash flow
unavailable
input data missing
FCF conversion
unavailable
input data missing
Cash conversion
63.0%
computed by olivLawTTM to 30 Sept 2026

Efficiency

Days sales outstanding
34 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days inventory outstanding
236 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days payables outstanding
27 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Cash conversion cycle
244 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

Market and valuation

Market capitalisation
2.3 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
3.9 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
78.1x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
76.7x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
1.3%
computed by olivLawTTM to 30 Sept 2026
P/B
2.8x
computed by olivLawbalance sheet at 30 Sept 2026
P/S
1.1x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
8.9x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBIT
23.4x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
1.9x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
unavailable
input data missing
FCF yield
unavailable
input data missing
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero
Shareholder yield (distributions)
0.0%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Unattractive profile

Score: 30 / 100

A scoring methodology on indicators and valuation, not investment advice.

score < 40

Closing price

10.13 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 2.3 bn USD

Key indicators

Market capitalisation
2.3 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
76.7x
computed by olivLawTTM to 30 Sept 2026
P/B
2.8x
computed by olivLawbalance sheet at 30 Sept 2026
EV/EBITDA
8.9x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROE
3.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Net margin
1.4%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
7.9%
computed by olivLawFY 2025
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero

Coverage and freshness

30/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 22 Oct 2026
Source: SEC (XBRL)published 26 Oct 2026
verified 1272derived 95

Score by group

  • Valuation20
  • Balance sheet40
  • Quality28
  • Growth61
  • Returns0

Estimated value range

Low
3.84
USD per share
Mid
4.98
USD per share
High
6.05
USD per share
Price: 10.13 USD
The price is above the range
Potential to the central value: -50.9% (value / price − 1)
Margin of safety: -103.6% (1 − price / value)
Agreement between methods: low · 2 methods used · 1 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 1.03 – 9.40 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)unavailable · input data missing
  • Peers: EV/EBITDA6.65 – 9.40 (Mid 8.27)
    4 companies used · median multiple 7.9x · quartiles 7.1x – 8.5x
    EQPT, PRG, SUNB, TRTN-PA
  • Peers: P/E1.03 – 2.70 (Mid 1.68)
    9 companies used · median multiple 12.7x · quartiles 7.8x – 20.5x
    AER, EQPT, KPLT, MGRC, PRG, SUNB, TRTN-PA, UPBD, URI
  • Dividend discount (DDM)unavailable · the company pays no dividend: a dividend model needs an explicit initiation assumption
Multiple comparisons use the SIC vertical: Services-Equipment Rental & Leasing, NEC (SIC 7359)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Unattractive profile · Score 30/100

FactorValueScoreWeight used
ROIC · Quality5.8%33 (vs peers)16%
Net margin · Quality1.4%20 (vs peers)9%
FCF conversion · Qualityunavailableunavailable—
Revenue CAGR 3Y · Growth7.3%61 (on a fixed band)13%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheet3.7x40 (vs peers)16%
Interest coverage · Balance sheetunavailableunavailable—
Current ratio · Balance sheet1.3x40 (on a fixed band)6%
P/E (TTM) · Valuation76.7x0 (vs peers)16%
EV/EBITDA · Valuation8.9x40 (vs peers)16%
FCF yield · Valuationunavailableunavailable—
Shareholder yield (distributions) · Returns0.0%0 (on a fixed band)9%
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet40/100 · 2/3 factors with a value
  • Growth· partial61/100 · 1/2 factors with a value
  • Quality28/100 · 2/3 factors with a value
  • Returns· partial0/100 · 1/2 factors with a value
  • Valuation20/100 · 2/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

CUSTOM TRUCK ONE SOURCE, INC. (CTOS). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 1.9 bn USD in 2025; YoY growth 7.9%; net margin 1.4%; ROE 3.7%; net debt/EBITDA 3.7x.

The estimated value range is 3.84–6.05 USD per share (median of 2 methods, agreement: low); assumptions are illustrative. Against the central value of 4.98 USD, the price of 10.13 USD leaves a potential of -50.9% (value / price − 1) and a margin of safety of -103.6% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 30/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth, returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

No signal among the computed factors. That is not an absence of risk: factors without data were not assessed, and business risks (margins, inventory, demand) are in the source-based analysis.

What contradicts it

  • Net margin: 1.4%
  • P/E (TTM): 76.7x
  • Shareholder yield (distributions): 0.0%
  • The price is above the estimated value range
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): FCF conversion, EPS CAGR 3Y, Interest coverage, FCF yield, Payout ratio (FCF).

Versus the vertical median

Services-Equipment Rental & Leasing, NEC (SIC 7359) · same industry (4-digit SIC) · compared with 10 companies

Multiples and returns vs the median

P/E
76.7x
vertical median 12.7x
above median (+502.5%)
EV/EBITDA
8.9x
vertical median 8.3x
above median (+6.6%)
P/S
1.1x
vertical median 2.9x
below median (−61.1%)
P/B
2.8x
vertical median 1.9x
above median (+47.4%)
ROE
3.7%
vertical median 18.2%
below median (−79.8%)
Net margin
1.4%
vertical median 8.8%
below median (−83.6%)
EBIT margin
8.2%
vertical median 8.5%
at median
Revenue YoY
7.9%
vertical median 7.6%
at median
Net debt/EBITDA
3.7x
vertical median 2.7x
above median (+35.5%)
Dividend yield
—
vertical median 1.4%

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
URIUnited Rentals, Inc.69.6 bn24.430.6%16.3%+4.9%+38% / +136%
SUNBSunbelt Rentals Holdings, Inc.33.1 bn23.818.2%12.1%+3.4%unavailable / unavailable
AERAerCap Holdings N.V.27.7 bn7.821.1%44.0%+6.5%+24% / +143%
MGRCMcGRATH RENTCORP3.2 bn20.512.9%16.8%+3.7%+29% / +31%
TRTN-PATriton International Limited2.5 bn4.918.8%854.3%+22.4%−4% / −4%
CTOSCustom Truck One Source, Inc.2.3 bn76.73.7%1.4%+7.9%+76% / +60%
PRGProg Holdings, Inc.1.6 bn10.820.0%5.5%+0.4%+39% / +46%
UPBDUpbound Group, Inc.1.4 bn12.715.5%2.4%+8.7%+35% / −17%
EQPTEquipmentShare.com Inc1.2 bn19.27.4%1.3%+16.3%unavailable / unavailable
KPLTKatapult Holdings, Inc.50.0 m7.2—5.4%+18.0%+62% / −9%
EHGOEShallGo Inc.——-117.3%-69.4%+21.1%−54% / unavailable

1- and 3-year price returns: for CTOS from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
6.05
Total return -40% · Per year -40%
10.67
Total return 5% · Per year 5%
16.06
Total return 59% · Per year 59%
3 years
6.20
Total return -39% · Per year -15%
12.29
Total return 21% · Per year 7%
20.26
Total return 100% · Per year 26%
5 years
6.37
Total return -37% · Per year -9%
14.16
Total return 40% · Per year 7%
25.55
Total return 152% · Per year 20%
What moves the 3-year price the most
  • Exit P/E± 3.07
  • Net margin± 2.15
  • Annual revenue growth± 1.72
  • Annual dilution± 0.18

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

Custom Truck One Source rents and sells specialty equipment for electric utility, telecom and infrastructure customers across North America through a one-stop-shop model. The company reported third-quarter 2026 revenue of 495.2 million USD, with utility demand supporting profit growth and lower leverage.

SWOT

Strengths

  • A large and relatively young fleet, high utilization, and a national network of locations and service capability.
  • An integrated model from rental to production and service that appeals to customers wanting a single supplier.
  • Rising profitability and lower leverage in recent quarters point to financial discipline.

Weaknesses

  • High leverage limits financial flexibility and access to additional capital.
  • The STEM segment depends on deliveries that can shift between quarters and affect revenue regularity.
  • Maintenance costs could rise if equipment ages.

Opportunities

  • Demand from grid and transmission projects could support long-term growth.
  • If infrastructure investment expands, the company could benefit from new rental contracts.
  • Growth in data center and electrification projects could open new markets.

Threats

  • Delays or cuts in government infrastructure funding could reduce demand.
  • Tariffs and steel cost increases could squeeze margins if they cannot be passed to customers.
  • Larger competitors with greater resources could cut prices and erode market share.

Risks

  • High leveragehigh

    The level of debt and restrictions in financing agreements could limit investment and the ability to absorb liquidity shocks.

  • Reliance on infrastructure fundinghigh

    A decline or delay in government funding could reduce customer demand and company revenue.

  • Equipment cost increasesmedium

    Higher prices for new equipment and steel could affect margins if they cannot be fully passed on to customers.

  • Supply chain disruptionmedium

    Disruptions at suppliers or chassis manufacturers could delay deliveries and sales.

  • Residual value of the fleetlow

    Market value of used equipment could fall below book value, which could produce losses on sale.

Investment thesis

What would need to be true (bull case)

  • If demand from grid and infrastructure projects holds, the company could keep growing rental revenue and improving margins.
  • Lower leverage and fleet growth could give the company more flexibility in the coming years.
  • The integrated model and national network could strengthen its position with large customers who prefer a single supplier.

What would break the thesis

  • If infrastructure funding slows, rental demand could fall faster than expected.
  • High leverage could limit the company's ability to respond to lower demand or rising costs.
  • Rising competition or price pressure could reduce margins, especially in equipment sales.

What to watch

  • Delivery of the 2026 SER and Adjusted EBITDA guidanceQ4 2026
  • Trend in debt levels and the net leverage ratioQ4 2026
  • First results of the SER and STEM segments under the new reportingQ1 2027
  • Pace of Infrastructure Act spending and its effect on demand2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

Custom Truck One Source, Inc. (CTOS) rents and sells specialty equipment such as bucket trucks, digger derricks, cable placers and cranes, plus parts, accessories and maintenance services. It operates from more than 40 locations in the U.S. and Canada, with a 24/7 call center, approximately 90 mobile technicians and over 2,600 third-party service partners. The rental fleet exceeds 10,400 units with an average age of about 2.9 years at year-end 2025.

Beginning January 1, 2026, the company reports two segments: Specialty Equipment Rentals (SER), covering rentals and part of parts and services, and Specialty Truck Equipment & Manufacturing (STEM), covering truck and equipment sales. Management says the change better reflects how resources are allocated, and prior periods have been recast.

The company has expanded its rental fleet to meet utility transmission and distribution demand, reporting fleet utilization of 81.5% in the third quarter of 2026. Rental revenue growth makes the model less dependent on cyclical equipment sales.

Segments

Specialty Truck Equipment & Manufacturing (STEM)

The STEM segment covers sales of trucks and specialty equipment and part of parts and services. Orders grew 22% year over year and backlog reached 342 million USD, according to the results release 3. More than 20 million USD of third-party deliveries shifted into the fourth quarter 3.

Market context

North America continues to shift from equipment ownership to rental, and the company cites grid modernization, electrification and data center demand as drivers. Roughly 1.2 trillion USD of Infrastructure Act funding is still being spent and could continue through 2026 and possibly into 2027 1. Utility capital expenditure in transmission and distribution is forecast to grow in coming years 1.

The company tracks six primary end-markets: electric utility transmission and distribution, telecom, rail, forestry, waste management and general infrastructure. Rail demand is supported by aging infrastructure, and 5G expansion remains a support for telecom 1.

Trends

  • Utility grid investmenttailwind

    Aging grids and the need for resilience spending drive utility outlays, and the company raised its fleet investment for long-duration transmission demand 3.

  • Data center load growthtailwind

    Power demand from AI data centers could accelerate the need for new transmission lines, but the effect on CTOS revenue depends on project timing 1.

  • Equipment costs and tariffsheadwind

    New equipment prices could rise from inflation, interest rates, tariffs and steel costs, and the company may not always pass these increases to customers 1.

  • Onshoring of manufacturingmixed

    Moving production back to the U.S. raises electricity and infrastructure demand, but it may also add pressure on supply chains and labor 1.

Competitive position

The equipment dealership and rental industry is fragmented, with national and multi-regional rental companies as well as small independent firms with few locations. Some competitors have greater financial and marketing resources and could cut rates, which could erode customer loyalty 1.

The company differentiates itself through its integrated rental-to-production and service model, a young fleet and a national location network. Competitive pressure could increase if new entrants arrive 1.

  • National and multi-regional equipment rental companies

    Large rental operators named generically in the risk factors, without specific identification in the source.

  • Regional and independent rental businesses

    Small firms with a few locations that compete locally on price and service.

  • Commercial vehicle and chassis manufacturers

    Chassis suppliers that act both as suppliers and as a source of supply pressure.

  • Other specialty equipment sellers

    Competitors in new and used equipment sales, identified only generically in the source.

News & filings

In the press

The latest news item in our archive is from 21 Jun 2026; the newest SEC filing is from 26 Oct 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Custom Truck One Source, Inc. · 10 Mar 2026
  2. [2] Form 10-Q, quarter ended 2026-09-30 · SEC / Custom Truck One Source, Inc. · 26 Oct 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Custom Truck One Source, Inc. · 26 Oct 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.