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 1,556 943.1 476.8 464.4 403.3 - -
Change - 3.24% -39.39% -49.44% -2.6% -13.16% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 403.3 403.3 403.3
Change - -25.02% -39.39% -49.44% -2.6% -13.16% 0% 0%
P/E 24.8x 41.3x 26.7x -72.4x 516x 152x 41.6x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 1x 0x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.35x 0.34x 0.33x
EV / Revenue 0x 0x 0x 0x 0x 0.35x 0.34x 0.33x
EV / EBITDA 0x 0x 0x 0x 0x 4.66x 4.14x 3.1x
EV / EBIT 0x 0x 0x 0x 0x 17.9x 12.3x 6.93x
EV / FCF 0x - 0x 0x 0x 8.08x 5.66x -
FCF Yield 9.68% - 10.6% 22.1% 8.35% 12.4% 17.7% -
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% 8.68% 8.68% 8.68%
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 1,152 1,186 1,227
EBITDA 1 188.5 160 150.2 109.7 97.45 86.62 97.38 130.2
EBIT 1 107.4 82.97 77.99 40.31 20.03 22.59 32.77 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 12.90 12.90 12.90
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.($)
151.76x - - 8.68% 403M
15.54x0.5x10.41x2.65% 13.93B
15.89x1.33x17x1.28% 9.94B
19.5x0.89x10.4x1.08% 5.75B
7.86x0.47x8.17x-.--% 5.58B
18.18x0.58x10.67x3.98% 4.17B
6.52x0.44x8.48x-.--% 3.31B
73.58x1.7x8.05x-.--% 2.13B
9.33x0.26x6.94x2.42% 2.08B
Average 35.35x 0.77x 10.02x 2.23% 5.26B
Weighted average by Cap. 18.30x 0.77x 11.16x 1.71%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!