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 1,556 943.1 476.8 464.4 524.6 - -
Change - 3.24% -39.39% -49.44% -2.6% 12.97% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 524.6 524.6 524.6
Change - -25.02% -39.39% -49.44% -2.6% 12.97% 0% 0%
P/E 24.8x 41.3x 26.7x -72.4x 516x 58.9x 36.1x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 0x 0.6x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.45x 0.44x 0.43x
EV / Revenue 0x 0x 0x 0x 0x 0.45x 0.44x 0.43x
EV / EBITDA 0x 0x 0x 0x 0x 5.82x 5.13x 4.04x
EV / EBIT 0x 0x 0x 0x 0x 18x 12.9x 7.8x
EV / FCF 0x - 0x 0x 0x 8.29x 7.51x 7.1x
FCF Yield 9.68% - 10.6% 22.1% 8.35% 12.1% 13.3% 14.1%
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% 6.67% 6.67% 6.67%
EPS 2 1.81 1.2 1.18 -0.22 0.03 0.285 0.465 -
Distribution rate 56.4% 93.3% 102% -509% 3,733% 393% 241% -
Net sales 1 1,359 1,325 1,277 1,195 1,157 1,160 1,194 1,224
EBITDA 1 188.5 160 150.2 109.7 97.45 90.08 102.2 129.8
EBIT 1 107.4 82.97 77.99 40.31 20.03 29.09 40.53 67.3
Net income 1 61.57 39.05 37.57 -5.182 2.173 8.574 14.14 -
Net Debt 568.1 - - - - - - -
Reference price 2 44.93 49.56 31.54 15.92 15.47 16.79 16.79 16.79
Nbr of stocks (in thousands) 33,546 31,396 29,902 29,949 30,020 31,247 - -
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.($)
58.91x - - 6.67% 525M
16.16x0.52x11.42x2.55% 14.29B
15.64x1.36x16.63x1.3% 10.47B
9.57x0.51x8.91x-.--% 6.97B
20.84x0.92x10.64x1% 5.94B
8.03x0.47x9.3x-.--% 4.19B
19.25x0.54x9.94x3.66% 4.18B
13.85x0.34x8.76x1.58% 3.15B
94.54x1.91x9.07x-.--% 2.47B
Average 28.53x 0.82x 10.58x 1.86% 5.8B
Weighted average by Cap. 19.30x 0.79x 11.48x 1.53%

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.