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 1,556 943.1 476.8 464.4 481.9 - -
Change - 3.24% -39.39% -49.44% -2.6% 3.77% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 481.9 481.9 481.9
Change - -25.02% -39.39% -49.44% -2.6% 3.77% 0% 0%
P/E 24.8x 41.3x 26.7x -72.4x 516x 52.6x 32.8x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 0x 0.5x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.41x 0.4x 0.39x
EV / Revenue 0x 0x 0x 0x 0x 0.41x 0.4x 0.39x
EV / EBITDA 0x 0x 0x 0x 0x 5.32x 4.69x 3.71x
EV / EBIT 0x 0x 0x 0x 0x 15.6x 11.8x 7.16x
EV / FCF 0x - 0x 0x 0x 7.62x 6.9x 6.52x
FCF Yield 9.68% - 10.6% 22.1% 8.35% 13.1% 14.5% 15.3%
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% 6.98% 6.98% 6.98%
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 81.7 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 16.05 16.05 16.05
Nbr of stocks (in thousands) 33,546 31,396 29,902 29,949 30,020 30,025 - -
Announcement Date 19/5/22 18/5/23 23/5/24 28/5/25 27/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
51.51x - - 7.13% 472M
13.61x0.45x9.89x3.02% 12.06B
15.24x1.31x16.19x1.33% 9.99B
9.01x0.49x8.62x-.--% 6.52B
19.47x0.88x10.37x1.06% 5.65B
19.41x0.55x10.04x3.62% 4.2B
7.29x0.45x8.97x-.--% 3.84B
11.61x0.3x7.91x1.89% 2.64B
99.24x1.97x9.35x-.--% 2.59B
Average 27.38x 0.80x 10.17x 2.01% 5.33B
Weighted average by Cap. 18.91x 0.77x 10.90x 1.65%

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.