Company Valuation: Cintas Corporation

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 40,759 48,017 68,789 91,458 68,519 82,147 - -
Change - 17.81% 43.26% 32.95% -25.08% 19.89% - -
Enterprise Value (EV) 1 43,464 50,380 71,115 93,848 70,658 83,257 82,550 81,189
Change - 15.91% 41.16% 31.97% -24.71% 17.83% -0.85% -1.65%
P/E 34.2x 36.3x 44.8x 51.5x 34.9x 37.4x 33.7x 30.4x
PBR 12.2x 12.4x 15.9x 19.5x 13.5x 12.7x 11x 9.44x
PEG - 3.2x 2.7x 3.2x 3x 3.2x 3x 2.8x
Capitalization / Revenue 5.19x 5.45x 7.17x 8.84x 6.08x 6.73x 6.26x 5.84x
EV / Revenue 5.53x 5.71x 7.41x 9.08x 6.27x 6.82x 6.29x 5.77x
EV / EBITDA 21.9x 22.8x 28.3x 32.9x 22.7x 24.2x 22.1x 20x
EV / EBIT 27.4x 27.9x 34.4x 39.8x 27.1x 28.9x 26x 23.3x
EV / FCF 33.5x 39.8x 42.6x 53.4x 37.6x 37.6x 33.4x 29.8x
FCF Yield 2.98% 2.51% 2.35% 1.87% 2.66% 2.66% 2.99% 3.36%
Dividend per Share 2 0.95 1.15 1.35 1.56 - 1.884 2.03 2.231
Rate of return 0.95% 0.97% 0.8% 0.69% - 0.92% 0.99% 1.09%
EPS 2 2.912 3.248 3.788 4.4 4.91 5.486 6.094 6.758
Distribution rate 32.6% 35.4% 35.6% 35.5% - 34.4% 33.3% 33%
Net sales 1 7,854 8,816 9,597 10,340 11,265 12,212 13,120 14,063
EBITDA 1 1,987 2,212 2,511 2,854 3,119 3,440 3,734 4,068
EBIT 1 1,587 1,803 2,069 2,360 2,607 2,885 3,174 3,483
Net income 1 1,236 1,348 1,572 1,812 2,000 2,214 2,451 2,735
Net Debt 1 2,705 2,362 2,326 2,391 2,139 1,110 402.8 -957.7
Reference price 2 99.58 118.04 169.49 226.50 171.26 205.28 205.28 205.28
Nbr of stocks (in thousands) 409,300 406,807 405,853 403,787 400,087 400,170 - -
Announcement Date 7/14/22 7/13/23 7/18/24 7/17/25 7/15/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.95x6.73x23.91x0.93% 81.12B
33.53x3.85x12.88x1.38% 17.38B
38.8x1.29x13.87x0.96% 17.24B
20.75x2.13x10.5x3.52% 14.57B
25.4x2.84x12.14x2.97% 12.12B
26.41x3.66x14.1x2.19% 8.41B
14.53x0.63x9.06x1.46% 6.62B
9.62x1.14x6.07x2.18% 5.74B
19.53x0.42x9.63x3.82% 5.55B
20.64x2.23x10.49x-.--% 5.32B
Average 24.61x 2.49x 12.26x 1.94% 17.41B
Weighted average by Cap. 31.32x 4.35x 17.38x 1.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CTAS Stock
  4. Valuation Cintas Corporation