Valuation Cintas Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 05:48:13 06/10/26 pm AEDT			5-day change	1st Jan Change
174.87 ^EUR	+1.73%		-2.15%	+7.23%

29/09	Citigroup Adjusts Cintas Price Target to $181 From $180, Maintains Sell Rating	MT
29/09	Argus Adjusts Price Target on Cintas to $240 From $230	MT

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	40,759	48,017	68,789	91,458	68,519	78,066	-	-
Change	-	17.81%	43.26%	32.95%	-25.08%	13.93%	-	-
Enterprise Value (EV) ¹	43,464	50,380	71,115	93,848	70,658	79,552	78,586	77,646
Change	-	15.91%	41.16%	31.97%	-24.71%	12.59%	-1.21%	-1.2%
P/E	34.2x	36.3x	44.8x	51.5x	34.9x	35.4x	31.8x	29x
PBR	12.2x	12.4x	15.9x	19.5x	13.5x	12.9x	11.2x	9.74x
PEG	-	3.2x	2.7x	3.2x	3x	2.9x	2.8x	2.98x
Capitalization / Revenue	5.19x	5.45x	7.17x	8.84x	6.08x	6.38x	5.93x	5.52x
EV / Revenue	5.53x	5.71x	7.41x	9.08x	6.27x	6.5x	5.97x	5.5x
EV / EBITDA	21.9x	22.8x	28.3x	32.9x	22.7x	23.1x	20.8x	19x
EV / EBIT	27.4x	27.9x	34.4x	39.8x	27.1x	27.3x	24.5x	22.2x
EV / FCF	33.5x	39.8x	42.6x	53.4x	37.6x	36.4x	31.8x	28.5x
FCF Yield	2.98%	2.51%	2.35%	1.87%	2.66%	2.74%	3.15%	3.51%
Dividend per Share ²	0.95	1.15	1.35	1.56	1.8	1.983	2.153	2.208
Rate of return	0.95%	0.97%	0.8%	0.69%	1.05%	1.02%	1.1%	1.13%
EPS ²	2.912	3.248	3.788	4.4	4.91	5.512	6.146	6.743
Distribution rate	32.6%	35.4%	35.6%	35.5%	36.7%	36%	35%	32.7%
Net sales ¹	7,854	8,816	9,597	10,340	11,265	12,246	13,167	14,130
EBITDA ¹	1,987	2,212	2,511	2,854	3,119	3,450	3,771	4,088
EBIT ¹	1,587	1,803	2,069	2,360	2,607	2,911	3,203	3,505
Net income ¹	1,236	1,348	1,572	1,812	2,000	2,222	2,470	2,713
Net Debt ¹	2,705	2,362	2,326	2,391	2,139	1,486	520.7	-419.7
Reference price ²	99.58	118.04	169.49	226.50	171.26	195.40	195.40	195.40
Nbr of stocks (in thousands)	409,300	406,807	405,853	403,787	400,087	399,517	-	-
Announcement Date	14/7/22	13/7/23	18/7/24	17/7/25	15/7/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VISA, INC.	29.51x	15.04x	21.37x	0.73%	679B
CINTAS CORPORATION	35.45x	6.5x	23.06x	1.02%	78.07B
UNITED RENTALS, INC.	23.35x	4.58x	10.08x	0.72%	66.87B
NEBIUS GROUP	-102.12x	23.21x	55.81x	-.--%	63.75B
PAYPAL HOLDINGS, INC.	10.7x	1.42x	7.32x	1.03%	46.55B
BLOCK, INC.	46.32x	1.71x	9.57x	-.--%	46.08B
SUNBELT RENTALS HOLDINGS, INC.	19.76x	3.37x	8.03x	1.6%	31.71B
CORPAY, INC.	20.15x	6.15x	11.73x	-.--%	26.38B
FISERV, INC.	9.79x	2.57x	6.2x	-.--%	24.54B
Average	10.32x	7.17x	17.02x	0.57%	118.06B
Weighted average by Cap.	20.59x	12.21x	20.74x	0.68%