Valuation UniFirst Corporation

Stocks

Real-time Estimate Cboe BZX 11:06:31 2026-11-04 EST			5-day change	1st Jan Change
253.84 ^USD	-0.89%		+0.48%	+30.81%

10-30	Unifirst Corporation Increases Quarterly Cash Dividend on Common Stock and Class B Common Stock, Payable on December 15, 2026	CI
10-30	UniFirst Raises Quarterly Dividend to $0.375 per Common Share From $0.365, Payable Dec. 15 to Holders of Record Nov. 13	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,419	3,273	3,523	3,297	5,098	4,633	-	-
Change	-	-4.27%	7.63%	-6.4%	54.6%	-9.12%	-	-
Enterprise Value (EV) ¹	3,043	3,184	3,361	3,094	4,905	4,328	4,209	4,079
Change	-	4.63%	5.58%	-7.96%	58.56%	-11.77%	-2.76%	-3.08%
P/E	33.5x	31.7x	24.4x	22.3x	46.8x	29.4x	26.2x	25.2x
PBR	1.81x	1.64x	1.67x	1.49x	-	1.58x	1.48x	1.39x
PEG	-	24.73x	0.6x	8.25x	-1.9x	0.7x	2.1x	6.37x
Capitalization / Revenue	1.71x	1.47x	1.45x	1.36x	2.02x	1.77x	1.7x	1.64x
EV / Revenue	1.52x	1.43x	1.38x	1.27x	1.94x	1.65x	1.55x	1.44x
EV / EBITDA	11x	11x	9.98x	9.33x	14.9x	11.9x	11x	9.99x
EV / EBIT	18.2x	18.7x	17.2x	16.2x	26.3x	21x	18.8x	17.2x
EV / FCF	-140x	72.7x	24.9x	21.7x	69.3x	25.9x	-	-
FCF Yield	-0.71%	1.37%	4.01%	4.61%	1.44%	3.86%	-	-
Dividend per Share ²	1.2	1.24	1.32	1.4	-	1.46	1.46	1.46
Rate of return	0.66%	0.71%	0.7%	0.79%	-	0.57%	0.57%	0.57%
EPS ²	5.46	5.53	7.77	7.98	6.02	8.706	9.772	10.16
Distribution rate	22%	22.4%	17%	17.5%	-	16.8%	14.9%	14.4%
Net sales ¹	2,001	2,233	2,427	2,432	2,523	2,618	2,717	2,829
EBITDA ¹	276.3	289.9	336.8	331.7	328.5	363.1	383.7	408.2
EBIT ¹	167.5	170.2	195.4	191.3	186.5	205.9	223.6	237.4
Net income ¹	103.4	103.7	145.5	148.3	109.5	156.8	174	187.5
Net Debt ¹	-376.4	-89.6	-161.6	-203.5	-192.1	-304.4	-423.8	-553.5
Reference price ²	182.66	175.09	189.27	177.82	281.88	256.12	256.12	256.12
Nbr of stocks (in thousands)	18,719	18,694	18,613	18,543	18,084	18,088	-	-
Announcement Date	10/19/22	10/18/23	10/23/24	10/22/25	10/21/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNIFIRST CORPORATION	29.42x	1.65x	11.92x	0.57%	4.63B
VISA, INC.	33.56x	17.29x	24.58x	0.64%	782B
CINTAS CORPORATION	40.59x	7.38x	26.18x	0.89%	88.84B
UNITED RENTALS, INC.	24.2x	4.84x	10.54x	0.67%	72.76B
PAYPAL HOLDINGS, INC.	11.48x	1.49x	7.36x	0.97%	48.35B
BLOCK, INC.	44x	1.69x	9.48x	-.--%	45.94B
NEBIUS GROUP	-71.76x	16.51x	40.04x	-.--%	41.56B
SUNBELT RENTALS HOLDINGS, INC.	21.68x	3.59x	8.51x	1.48%	34.2B
FISERV, INC.	47.87x	2.82x	6.7x	-.--%	31.06B
CORPAY, INC.	20.38x	6.21x	11.9x	-.--%	26.7B
Average	20.14x	6.35x	15.72x	0.52%	117.58B
Weighted average by Cap.	29.00x	13.39x	21.80x	0.62%