Company Valuation: Monro, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,507 1,556 943.1 476.8 464.4 358.9 - -
Change - 3.24% -39.39% -49.44% -2.6% -22.72% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 358.9 358.9 358.9
Change - -25.02% -39.39% -49.44% -2.6% -22.72% 0% 0%
P/E 24.8x 41.3x 26.7x -72.4x 516x 135x 37x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 1x 0x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.31x 0.3x 0.29x
EV / Revenue 0x 0x 0x 0x 0x 0.31x 0.3x 0.29x
EV / EBITDA 0x 0x 0x 0x 0x 4.14x 3.69x 2.76x
EV / EBIT 0x 0x 0x 0x 0x 15.5x 10.7x 6.17x
EV / FCF 0x - 0x 0x 0x 7.19x 5.03x 4.86x
FCF Yield 9.68% - 10.6% 22.1% 8.35% 13.9% 19.9% 20.6%
Dividend per Share 2 1.02 1.12 1.2 1.12 1.12 1.12 1.12 1.12
Rate of return 2.27% 2.26% 3.8% 7.04% 7.24% 9.76% 9.76% 9.76%
EPS 2 1.81 1.2 1.18 -0.22 0.03 0.085 0.31 -
Distribution rate 56.4% 93.3% 102% -509% 3,733% 1,318% 361% -
Net sales 1 1,359 1,325 1,277 1,195 1,157 1,153 1,188 1,227
EBITDA 1 188.5 160 150.2 109.7 97.45 86.62 97.39 130.2
EBIT 1 107.4 82.97 77.99 40.31 20.03 23.18 33.39 58.18
Net income 1 61.57 39.05 37.57 -5.182 2.173 2.809 9.458 -
Net Debt 568.1 - - - - - - -
Reference price 2 44.93 49.56 31.54 15.92 15.47 11.48 11.48 11.48
Nbr of stocks (in thousands) 33,546 31,396 29,902 29,949 30,020 31,264 - -
Announcement Date 5/19/22 5/18/23 5/23/24 5/28/25 5/27/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
137.18x - - 9.61% 365M
15.93x0.51x10.73x2.55% 14.23B
15.93x1.38x16.89x1.24% 10.81B
9.46x0.52x8.97x-.--% 6.89B
21.85x0.96x11.15x0.94% 6.31B
22.23x0.6x10.91x3.17% 4.87B
7.34x0.46x8.93x-.--% 3.73B
11.37x0.29x7.72x1.99% 2.55B
71.3x1.84x8.75x-.--% 2.42B
Average 34.73x 0.82x 10.51x 2.17% 5.8B
Weighted average by Cap. 18.96x 0.80x 11.48x 1.53%

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. MNRO Stock
  4. Valuation Monro, Inc.