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 1,556 943.1 476.8 464.4 419.3 - -
Change - 3.24% -39.39% -49.44% -2.6% -9.72% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 419.3 419.3 419.3
Change - -25.02% -39.39% -49.44% -2.6% -9.72% 0% 0%
P/E 24.8x 41.3x 26.7x -72.4x 516x 128x 33.1x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 1x 0x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.36x 0.35x 0.34x
EV / Revenue 0x 0x 0x 0x 0x 0.36x 0.35x 0.34x
EV / EBITDA 0x 0x 0x 0x 0x 4.82x 4.24x 3.22x
EV / EBIT 0x 0x 0x 0x 0x 18.3x 12.3x 7.21x
EV / FCF 0x - 0x 0x 0x 8.4x 5.88x -
FCF Yield 9.68% - 10.6% 22.1% 8.35% 11.9% 17% -
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% 8.35% 8.35% 8.35%
EPS 2 1.81 1.2 1.18 -0.22 0.03 0.105 0.405 -
Distribution rate 56.4% 93.3% 102% -509% 3,733% 1,067% 277% -
Net sales 1 1,359 1,325 1,277 1,195 1,157 1,150 1,185 1,227
EBITDA 1 188.5 160 150.2 109.7 97.45 87.01 98.99 130.2
EBIT 1 107.4 82.97 77.99 40.31 20.03 22.9 34.05 58.18
Net income 1 61.57 39.05 37.57 -5.182 2.173 3.392 12.42 -
Net Debt 568.1 - - - - - - -
Reference price 2 44.93 49.56 31.54 15.92 15.47 13.41 13.41 13.41
Nbr of stocks (in thousands) 33,546 31,396 29,902 29,949 30,020 31,264 - -
Announcement Date 5/19/22 A 5/18/23 A 5/23/24 A 5/28/25 A 5/27/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
127.71x - - 8.35% 419M
27.73x4.24x18.75x-.--% 73.66B
21.2x2.95x13.69x-.--% 51.59B
35.85x1.48x14.64x-.--% 40.75B
15.62x0.5x10.87x2.65% 13.93B
16.59x1.4x17.99x1.23% 10.26B
16.29x0.33x8.9x - 7.47B
7.87x0.42x9.67x0.9% 6.31B
18.5x0.88x10.25x1.15% 5.62B
Average 31.93x 1.53x 13.10x 1.78% 23.33B
Weighted average by Cap. 25.31x 2.66x 15.29x 0.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Monro, Inc.

Historical PBR trend

Valuation ratios - PBR - Monro, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Monro, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Monro, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Monro, Inc.
  1. Stock Market
  2. Stocks
  3. MNRO Stock
  4. Valuation Monro, Inc.