Company Valuation: UniFirst Corporation

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,334 3,396 3,275 3,531 3,297 4,697 - -
Change - -21.65% -3.55% 7.8% -6.61% 42.45% - -
Enterprise Value (EV) 1 3,821 3,019 3,186 3,369 3,094 4,490 4,331 4,281
Change - -20.98% 5.5% 5.76% -8.17% 45.13% -3.53% -1.17%
P/E 28.9x 33.2x 31.7x 24.4x 22.3x 37.9x 32.1x 29.5x
PBR 2.33x 1.79x 1.64x 1.67x 1.49x 1.69x 1.77x 1.51x
PEG - -1.1x 24.73x 0.6x 8.25x -2.7x 1.8x 3.34x
Capitalization / Revenue 2.37x 1.7x 1.47x 1.45x 1.36x 1.88x 1.81x 1.74x
EV / Revenue 2.09x 1.51x 1.43x 1.39x 1.27x 1.8x 1.67x 1.59x
EV / EBITDA 12.7x 10.9x 11x 10x 9.33x 13.7x 12.5x 11.3x
EV / EBIT 19.5x 18x 18.7x 17.2x 16.2x 26.5x 22.6x 20.8x
EV / FCF 48.6x -139x 72.8x 25x 21.7x 52.2x 36.1x -
FCF Yield 2.06% -0.72% 1.37% 4% 4.61% 1.92% 2.77% -
Dividend per Share 2 1 1.2 1.24 1.32 1.4 1.46 1.35 1.46
Rate of return 0.44% 0.66% 0.71% 0.7% 0.79% 0.56% 0.52% 0.56%
EPS 2 7.94 5.46 5.53 7.77 7.98 6.849 8.097 8.813
Distribution rate 12.6% 22% 22.4% 17% 17.5% 21.3% 16.7% 16.6%
Net sales 1 1,826 2,001 2,233 2,427 2,432 2,501 2,591 2,695
EBITDA 1 301.8 276.3 289.9 336.8 331.7 327.2 346.9 379.9
EBIT 1 195.8 167.5 170.2 195.4 191.3 169.4 192 206.2
Net income 1 151.1 103.4 103.7 145.5 148.3 123.9 145 161.2
Net Debt 1 -512.9 -376.4 -89.6 -161.6 -203.5 -206.9 -365.5 -416.1
Reference price 2 229.49 181.41 175.20 189.69 177.82 259.74 259.74 259.74
Nbr of stocks (in thousands) 18,886 18,719 18,694 18,613 18,543 18,083 - -
Announcement Date 20/10/21 19/10/22 18/10/23 23/10/24 22/10/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
38.83x1.84x14.06x0.55% 4.81B
36.16x6.49x23.45x0.95% 70.7B
38.45x4.58x14.96x1.17% 20.66B
28.81x1.19x12.05x1.14% 14.74B
18.29x1.97x9.75x3.8% 13.48B
24.54x2.77x11.88x3.05% 11.7B
26.48x3.63x13.98x2.2% 8.32B
13.67x0.62x8.84x1.58% 6.4B
8.83x1.01x5.35x2.39% 5.31B
17.38x0.38x8.64x4.18% 5.12B
Average 25.14x 2.45x 12.30x 2.1% 16.12B
Weighted average by Cap. 30.64x 4.22x 16.92x 1.62%

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. UNF Stock
  4. Valuation UniFirst Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!