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 1,556 943.1 476.8 464.4 478.9 - -
Change - 3.24% -39.39% -49.44% -2.6% 3.12% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 478.9 478.9 478.9
Change - -25.02% -39.39% -49.44% -2.6% 3.12% 0% 0%
P/E Ratio 24.8x 41.3x 26.7x -72.4x 516x 52.3x 32.6x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 0x 0.5x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.41x 0.4x 0.39x
EV / Revenue 0x 0x 0x 0x 0x 0.41x 0.4x 0.39x
EV / EBITDA 0x 0x 0x 0x 0x 5.29x 4.66x 3.69x
EV / EBIT 0x 0x 0x 0x 0x 15.5x 11.7x 7.12x
EV / FCF 0x - 0x 0x 0x 7.57x 6.86x 6.48x
FCF Yield 9.68% - 10.6% 22.1% 8.35% 13.2% 14.6% 15.4%
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% 7.02% 7.02% 7.02%
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 81.7 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 15.95 15.95 15.95
Nbr of stocks (in thousands) 33,546 31,396 29,902 29,949 30,020 30,025 - -
Announcement Date 19/5/22 18/5/23 23/5/24 28/5/25 27/5/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
52.3x - - 7.02% 479M
13.42x0.45x9.77x3.2% 11.9B
15.44x1.32x16.37x1.31% 10.32B
8.86x0.49x8.55x-.--% 6.41B
18.86x0.85x10.07x1.09% 5.45B
19.57x0.56x10.12x3.54% 4.44B
7.05x0.45x8.83x-.--% 3.72B
11.75x0.3x7.96x1.87% 2.67B
92.8x1.89x8.96x-.--% 2.42B
Average 26.67x 0.79x 10.08x 2% 5.31B
Weighted average by Cap. 18.26x 0.77x 10.89x 1.71%

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.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!