Valuation Cintas Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 09:04:41 2026-09-29 am EDT			5-day change	1st Jan Change
176.65 ^EUR	-0.25%		+2.67%	+9.59%

08:59am	Citigroup Adjusts Cintas Price Target to $181 From $180, Maintains Sell Rating	MT
07:59am	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	80,135	-	-
Change	-	17.81%	43.26%	32.95%	-25.08%	16.95%	-	-
Enterprise Value (EV) ¹	43,464	50,380	71,115	93,848	70,658	81,621	80,656	79,715
Change	-	15.91%	41.16%	31.97%	-24.71%	15.52%	-1.18%	-1.17%
P/E	34.2x	36.3x	44.8x	51.5x	34.9x	36.4x	32.7x	29.7x
PBR	12.2x	12.4x	15.9x	19.5x	13.5x	13.3x	11.5x	9.99x
PEG	-	3.2x	2.7x	3.2x	3x	3x	2.9x	3.01x
Capitalization / Revenue	5.19x	5.45x	7.17x	8.84x	6.08x	6.55x	6.09x	5.67x
EV / Revenue	5.53x	5.71x	7.41x	9.08x	6.27x	6.67x	6.13x	5.64x
EV / EBITDA	21.9x	22.8x	28.3x	32.9x	22.7x	23.6x	21.4x	19.5x
EV / EBIT	27.4x	27.9x	34.4x	39.8x	27.1x	28x	25.2x	22.8x
EV / FCF	33.5x	39.8x	42.6x	53.4x	37.6x	37.4x	32.6x	29.3x
FCF Yield	2.98%	2.51%	2.35%	1.87%	2.66%	2.68%	3.07%	3.42%
Dividend per Share ²	0.95	1.15	1.35	1.56	1.8	1.985	2.153	2.209
Rate of return	0.95%	0.97%	0.8%	0.69%	1.05%	0.99%	1.07%	1.1%
EPS ²	2.912	3.248	3.788	4.4	4.91	5.512	6.137	6.743
Distribution rate	32.6%	35.4%	35.6%	35.5%	36.7%	36%	35.1%	32.8%
Net sales ¹	7,854	8,816	9,597	10,340	11,265	12,243	13,167	14,130
EBITDA ¹	1,987	2,212	2,511	2,854	3,119	3,451	3,769	4,084
EBIT ¹	1,587	1,803	2,069	2,360	2,607	2,911	3,200	3,500
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	200.58	200.58	200.58
Nbr of stocks (in thousands)	409,300	406,807	405,853	403,787	400,087	399,517	-	-
Announcement Date	7/14/22	7/13/23	7/18/24	7/17/25	7/15/26	-	-	-

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.($)
CINTAS CORPORATION	36.39x	6.67x	23.65x	0.99%	80.14B
JACOBS SOLUTIONS INC.	36.44x	1.22x	13.12x	1.03%	16.19B
BUREAU VERITAS SA	19.5x	2x	9.86x	3.77%	13.4B
INTERTEK GROUP PLC	25.55x	2.85x	12.21x	2.92%	11.95B
ALS LIMITED	23.18x	3.27x	12.59x	2.48%	7.34B
ISS A/S	15.47x	0.65x	9.2x	1.39%	6.82B
FERROTEC (AN HUI) TECHNOLOGY DEVELOPMENT CO.,LTD	78.18x	-	-	-	5.29B
GENPACT LIMITED	9.19x	1.09x	5.82x	2.28%	5.48B
DKSH HOLDING AG	19.6x	0.42x	9.75x	3.8%	5.4B
Average	29.28x	2.27x	12.02x	2.33%	16.89B
Weighted average by Cap.	32.35x	4.44x	17.89x	1.65%