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 1,556 943.1 476.8 464.4 525.9 - -
Change - 3.24% -39.39% -49.44% -2.6% 13.24% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 525.9 525.9 525.9
Change - -25.02% -39.39% -49.44% -2.6% 13.24% 0% 0%
P/E 24.8x 41.3x 26.7x -72.4x 516x 55.2x 34.3x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 0x 0.6x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.45x 0.44x 0.43x
EV / Revenue 0x 0x 0x 0x 0x 0.45x 0.44x 0.43x
EV / EBITDA 0x 0x 0x 0x 0x 5.81x 5.12x 4.05x
EV / EBIT 0x 0x 0x 0x 0x 17x 12.9x 7.81x
EV / FCF 0x - 0x 0x 0x 8.31x 7.53x 7.11x
FCF Yield 9.68% - 10.6% 22.1% 8.35% 12% 13.3% 14.1%
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% 6.65% 6.65% 6.65%
EPS 2 1.81 1.2 1.18 -0.22 0.03 0.305 0.49 -
Distribution rate 56.4% 93.3% 102% -509% 3,733% 367% 229% -
Net sales 1 1,359 1,325 1,277 1,195 1,157 1,162 1,196 1,224
EBITDA 1 188.5 160 150.2 109.7 97.45 90.52 102.7 129.8
EBIT 1 107.4 82.97 77.99 40.31 20.03 30.88 40.9 67.3
Net income 1 61.57 39.05 37.57 -5.182 2.173 9.27 14.9 -
Net Debt 568.1 - - - - - - -
Reference price 2 44.93 49.56 31.54 15.92 15.47 16.83 16.83 16.83
Nbr of stocks (in thousands) 33,546 31,396 29,902 29,949 30,020 31,247 - -
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.($)
55.97x - - 6.56% 533M
14.51x0.48x10.44x2.84% 12.83B
15.42x1.34x16.44x1.31% 10.34B
9.12x0.5x8.71x-.--% 6.64B
20.66x0.91x10.54x1.01% 5.88B
19.22x0.54x9.93x3.66% 4.19B
7.71x0.46x9.12x-.--% 4.02B
13.54x0.33x8.64x1.62% 3.08B
89.75x1.85x8.78x-.--% 2.34B
Average 27.32x 0.80x 10.33x 1.89% 5.54B
Weighted average by Cap. 18.48x 0.77x 11.13x 1.6%

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.