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 1,556 943.1 476.8 464.4 545.6 - -
Change - 3.24% -39.39% -49.44% -2.6% 17.48% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 545.6 545.6 545.6
Change - -25.02% -39.39% -49.44% -2.6% 17.48% 0% 0%
P/E 24.8x 41.3x 26.7x -72.4x 516x 55.6x 34.6x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 0x 0.6x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.47x 0.46x 0.45x
EV / Revenue 0x 0x 0x 0x 0x 0.47x 0.46x 0.45x
EV / EBITDA 0x 0x 0x 0x 0x 6.03x 5.31x 4.2x
EV / EBIT 0x 0x 0x 0x 0x 17.7x 13.3x 8.11x
EV / FCF 0x - 0x 0x 0x 8.62x 7.81x 7.38x
FCF Yield 9.68% - 10.6% 22.1% 8.35% 11.6% 12.8% 13.6%
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% 6.6% 6.6% 6.6%
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 97.45 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 16.96 16.96 16.96
Nbr of stocks (in thousands) 33,546 31,396 29,902 29,949 30,020 31,247 - -
Announcement Date 5/19/22 5/18/23 5/23/24 5/28/25 5/27/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
57.25x - - 6.41% 546M
15.22x0.5x10.86x2.72% 13.46B
15.75x1.36x16.77x1.29% 10.55B
9.64x0.51x8.93x-.--% 6.99B
21.62x0.94x10.95x0.96% 6.17B
19.89x0.56x10.15x3.54% 4.33B
8.05x0.47x9.33x-.--% 4.22B
14.25x0.34x8.91x1.54% 3.25B
90.71x1.87x8.84x-.--% 2.37B
Average 28.04x 0.82x 10.59x 1.83% 5.76B
Weighted average by Cap. 18.97x 0.79x 11.42x 1.54%

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.