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 1,556 943.1 476.8 464.4 514.9 - -
Change - 3.24% -39.39% -49.44% -2.6% 10.88% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 514.9 514.9 514.9
Change - -25.02% -39.39% -49.44% -2.6% 10.88% 0% 0%
P/E 24.8x 41.3x 26.7x -72.4x 516x 56.2x 35x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 0x 0.6x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.44x 0.43x 0.42x
EV / Revenue 0x 0x 0x 0x 0x 0.44x 0.43x 0.42x
EV / EBITDA 0x 0x 0x 0x 0x 5.69x 5.01x 3.97x
EV / EBIT 0x 0x 0x 0x 0x 16.7x 12.6x 7.65x
EV / FCF 0x - 0x 0x 0x 8.14x 7.37x 6.97x
FCF Yield 9.68% - 10.6% 22.1% 8.35% 12.3% 13.6% 14.4%
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% 6.53% 6.53% 6.53%
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 17.15 17.15 17.15
Nbr of stocks (in thousands) 33,546 31,396 29,902 29,949 30,020 30,025 - -
Announcement Date 19/05/22 18/05/23 23/05/24 28/05/25 27/05/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
56.23x - - 6.53% 515M
13.14x0.44x9.6x3.16% 11.64B
16.22x1.37x16.92x1.29% 10.65B
8.52x0.48x8.39x-.--% 6.17B
19.4x0.88x10.36x1.06% 5.65B
19.93x0.56x10.21x3.53% 4.31B
6.99x0.44x8.79x-.--% 3.69B
96.11x1.93x9.16x-.--% 2.51B
11.53x0.3x7.88x1.9% 2.62B
Average 27.56x 0.80x 10.16x 1.94% 5.31B
Weighted average by Cap. 18.85x 0.79x 11.06x 1.68%

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.