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 1,556 943.1 476.8 464.4 343 - -
Change - 3.24% -39.39% -49.44% -2.6% -26.14% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 343 343 343
Change - -25.02% -39.39% -49.44% -2.6% -26.14% 0% 0%
P/E 24.8x 41.3x 26.7x -72.4x 516x -37.1x 84.2x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 0x -1x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.3x 0.29x 0.28x
EV / Revenue 0x 0x 0x 0x 0x 0.3x 0.29x 0.28x
EV / EBITDA 0x 0x 0x 0x 0x 4.6x 3.61x 2.63x
EV / EBIT 0x 0x 0x 0x 0x 32.6x 12.2x 5.9x
EV / FCF 0x - 0x 0x 0x -2.47x 11.7x -
FCF Yield 9.68% - 10.6% 22.1% 8.35% -40.4% 8.57% -
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% 10.2% 10.2% 10.2%
EPS 2 1.81 1.2 1.18 -0.22 0.03 -0.295 0.13 -
Distribution rate 56.4% 93.3% 102% -509% 3,733% -380% 862% -
Net sales 1 1,359 1,325 1,277 1,195 1,157 1,143 1,179 1,227
EBITDA 1 188.5 160 150.2 109.7 97.45 74.58 94.95 130.2
EBIT 1 107.4 82.97 77.99 40.31 20.03 10.51 28.2 58.18
Net income 1 61.57 39.05 37.57 -5.182 2.173 -9.254 4.084 -
Net Debt 568.1 - - - - - - -
Reference price 2 44.93 49.56 31.54 15.92 15.47 10.95 10.95 10.95
Nbr of stocks (in thousands) 33,546 31,396 29,902 29,949 30,020 31,327 - -
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.($)
-37.12x - - 10.23% 343M
27.09x4.17x18.4x-.--% 72.33B
18.99x2.79x12.76x-.--% 51.77B
45.4x1.86x18.76x-.--% 53.17B
16.1x0.49x11.51x2.72% 13.94B
16.93x1.42x18.3x1.2% 10.44B
15.83x0.33x8.79x - 7.31B
8.48x0.43x9.89x0.84% 6.68B
8.6x0.49x8.84x-.--% 5.88B
Average 13.37x 1.50x 13.41x 1.87% 24.65B
Weighted average by Cap. 26.90x 2.60x 15.90x 0.28%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Monro, Inc.

Historical PBR trend

Valuation ratios - PBR - Monro, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Monro, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Monro, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Monro, Inc.
  1. Stock Market
  2. Stocks
  3. MNRO Stock
  4. Valuation Monro, Inc.