Valuation UniFirst Corporation

Stocks

Market Closed - NYSE 08:00:02 03/11/26 am AEDT			5-day change	1st Jan Change
258.51 ^USD	+1.44%		-7.56%	+34.01%

31/10	Unifirst Corporation Increases Quarterly Cash Dividend on Common Stock and Class B Common Stock, Payable on December 15, 2026	CI
31/10	UniFirst Raises Quarterly Dividend to $0.375 per Common Share From $0.365, Payable Dec. 15 to Holders of Record Nov. 13	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,419	3,273	3,523	3,297	5,098	4,676	-	-
Change	-	-4.27%	7.63%	-6.4%	54.6%	-8.27%	-	-
Enterprise Value (EV) ¹	3,043	3,184	3,361	3,094	4,905	4,371	4,252	4,122
Change	-	4.63%	5.58%	-7.96%	58.56%	-10.89%	-2.73%	-3.05%
P/E	33.5x	31.7x	24.4x	22.3x	46.8x	29.7x	26.5x	25.4x
PBR	1.81x	1.64x	1.67x	1.49x	-	1.59x	1.5x	1.4x
PEG	-	24.73x	0.6x	8.25x	-1.9x	0.7x	2.2x	6.42x
Capitalization / Revenue	1.71x	1.47x	1.45x	1.36x	2.02x	1.79x	1.72x	1.65x
EV / Revenue	1.52x	1.43x	1.38x	1.27x	1.94x	1.67x	1.56x	1.46x
EV / EBITDA	11x	11x	9.98x	9.33x	14.9x	12x	11.1x	10.1x
EV / EBIT	18.2x	18.7x	17.2x	16.2x	26.3x	21.2x	19x	17.4x
EV / FCF	-140x	72.7x	24.9x	21.7x	69.3x	26.2x	-	-
FCF Yield	-0.71%	1.37%	4.01%	4.61%	1.44%	3.82%	-	-
Dividend per Share ²	1.2	1.24	1.32	1.4	-	1.46	1.46	1.46
Rate of return	0.66%	0.71%	0.7%	0.79%	-	0.56%	0.56%	0.56%
EPS ²	5.46	5.53	7.77	7.98	6.02	8.706	9.772	10.16
Distribution rate	22%	22.4%	17%	17.5%	-	16.8%	14.9%	14.4%
Net sales ¹	2,001	2,233	2,427	2,432	2,523	2,618	2,717	2,829
EBITDA ¹	276.3	289.9	336.8	331.7	328.5	363.1	383.7	408.2
EBIT ¹	167.5	170.2	195.4	191.3	186.5	205.9	223.6	237.4
Net income ¹	103.4	103.7	145.5	148.3	109.5	156.8	174	187.5
Net Debt ¹	-376.4	-89.6	-161.6	-203.5	-192.1	-304.4	-423.8	-553.5
Reference price ²	182.66	175.09	189.27	177.82	281.88	258.51	258.51	258.51
Nbr of stocks (in thousands)	18,719	18,694	18,613	18,543	18,084	18,088	-	-
Announcement Date	19/10/22	18/10/23	23/10/24	22/10/25	21/10/26	-	-	-

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.($)
UNIFIRST CORPORATION	29.27x	1.64x	11.86x	0.57%	4.61B
VISA, INC.	33.01x	17.01x	24.19x	0.65%	769B
CINTAS CORPORATION	39.88x	7.25x	25.73x	0.9%	87.29B
UNITED RENTALS, INC.	24.18x	4.82x	10.5x	0.68%	72.45B
PAYPAL HOLDINGS, INC.	11.24x	1.46x	7.24x	0.99%	47.36B
BLOCK, INC.	44.13x	1.69x	9.5x	-.--%	46.08B
NEBIUS GROUP	-72.94x	16.71x	40.54x	-.--%	42.25B
SUNBELT RENTALS HOLDINGS, INC.	21.64x	3.6x	8.53x	1.48%	34.27B
FISERV, INC.	10.51x	2.68x	6.46x	-.--%	26.6B
CORPAY, INC.	20.1x	6.14x	11.77x	-.--%	26.33B
Average	16.10x	6.30x	15.63x	0.53%	115.63B
Weighted average by Cap.	27.49x	13.22x	21.56x	0.63%