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 1,556 943.1 476.8 464.4 418.9 - -
Change - 3.24% -39.39% -49.44% -2.6% -9.79% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 418.9 418.9 418.9
Change - -25.02% -39.39% -49.44% -2.6% -9.79% 0% 0%
P/E 24.8x 41.3x 26.7x -72.4x 516x 158x 43.2x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 1x 0x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.36x 0.35x 0.34x
EV / Revenue 0x 0x 0x 0x 0x 0.36x 0.35x 0.34x
EV / EBITDA 0x 0x 0x 0x 0x 4.84x 4.3x 3.22x
EV / EBIT 0x 0x 0x 0x 0x 18.5x 12.8x 7.2x
EV / FCF 0x - 0x 0x 0x 8.4x 5.88x -
FCF Yield 9.68% - 10.6% 22.1% 8.35% 11.9% 17% -
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% 8.36% 8.36% 8.36%
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 13.40 13.40 13.40
Nbr of stocks (in thousands) 33,546 31,396 29,902 29,949 30,020 31,264 - -
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.($)
157.65x - - 8.36% 419M
15.18x0.49x10.2x2.71% 13.61B
15.73x1.34x17.21x1.29% 9.89B
19.28x0.89x10.38x1.09% 5.74B
7.6x0.46x8.13x-.--% 5.33B
17.17x0.57x10.33x4.22% 3.88B
6.35x0.43x8.39x-.--% 3.23B
73.03x1.69x8.02x-.--% 2.12B
8.84x0.26x6.75x2.56% 1.97B
Average 35.65x 0.77x 9.93x 2.25% 5.13B
Weighted average by Cap. 18.16x 0.77x 11.13x 1.75%

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.