|
Real-time Estimate
Cboe BZX
12:45:44 21/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 215.61 USD | +1.56% |
|
+4.13% | +14.27% |
| 29/09 | Citigroup Adjusts Cintas Price Target to $181 From $180, Maintains Sell Rating | MT |
| 29/09 | Argus Adjusts Price Target on Cintas to $240 From $230 | MT |
Company Valuation: Cintas Corporation
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 | 84,299 | - | - |
| Change | - | 17.81% | 43.26% | 32.95% | -25.08% | 23.03% | - | - |
| Enterprise Value (EV) 1 | 43,464 | 50,380 | 71,115 | 93,848 | 70,658 | 85,785 | 84,820 | 83,879 |
| Change | - | 15.91% | 41.16% | 31.97% | -24.71% | 21.41% | -1.13% | -1.11% |
| P/E | 34.2x | 36.3x | 44.8x | 51.5x | 34.9x | 38.5x | 34.5x | 31.5x |
| PBR | 12.2x | 12.4x | 15.9x | 19.5x | 13.5x | 14.1x | 12.2x | 10.6x |
| PEG | - | 3.2x | 2.7x | 3.2x | 3x | 3.1x | 3x | 3.24x |
| Capitalization / Revenue | 5.19x | 5.45x | 7.17x | 8.84x | 6.08x | 6.88x | 6.4x | 5.97x |
| EV / Revenue | 5.53x | 5.71x | 7.41x | 9.08x | 6.27x | 7.01x | 6.44x | 5.94x |
| EV / EBITDA | 21.9x | 22.8x | 28.3x | 32.9x | 22.7x | 24.9x | 22.5x | 20.5x |
| EV / EBIT | 27.4x | 27.9x | 34.4x | 39.8x | 27.1x | 29.5x | 26.5x | 23.9x |
| EV / FCF | 33.5x | 39.8x | 42.6x | 53.4x | 37.6x | 39.3x | 34.3x | 30.8x |
| FCF Yield | 2.98% | 2.51% | 2.35% | 1.87% | 2.66% | 2.55% | 2.92% | 3.25% |
| Dividend per Share 2 | 0.95 | 1.15 | 1.35 | 1.56 | 1.8 | 1.983 | 2.153 | 2.208 |
| Rate of return | 0.95% | 0.97% | 0.8% | 0.69% | 1.05% | 0.93% | 1.01% | 1.04% |
| EPS 2 | 2.912 | 3.248 | 3.788 | 4.4 | 4.91 | 5.512 | 6.146 | 6.743 |
| Distribution rate | 32.6% | 35.4% | 35.6% | 35.5% | 36.7% | 36% | 35% | 32.7% |
| Net sales 1 | 7,854 | 8,816 | 9,597 | 10,340 | 11,265 | 12,246 | 13,167 | 14,130 |
| EBITDA 1 | 1,987 | 2,212 | 2,511 | 2,854 | 3,119 | 3,450 | 3,771 | 4,088 |
| EBIT 1 | 1,587 | 1,803 | 2,069 | 2,360 | 2,607 | 2,911 | 3,203 | 3,505 |
| 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 | 212.30 | 212.30 | 212.30 |
| Nbr of stocks (in thousands) | 4,09,300 | 4,06,807 | 4,05,853 | 4,03,787 | 4,00,087 | 3,97,075 | - | - |
| Announcement Date | 14/07/22 | 13/07/23 | 18/07/24 | 17/07/25 | 15/07/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.51x | 7.01x | 24.86x | 0.93% | 8.43TCr | |
| 32.16x | 16.37x | 23.27x | 0.67% | 74TCr | |
| 22.23x | 4.4x | 9.69x | 0.76% | 6.38TCr | |
| 11.1x | 1.48x | 7.58x | 0.99% | 4.83TCr | |
| 46.47x | 1.74x | 9.72x | -.--% | 4.69TCr | |
| -80.56x | 18.06x | 43.58x | -.--% | 4.67TCr | |
| 19.34x | 3.32x | 7.9x | 1.64% | 3.11TCr | |
| 20.19x | 6.16x | 11.81x | -.--% | 2.64TCr | |
| 10.09x | 2.61x | 6.31x | -.--% | 2.54TCr | |
| 26.36x | 2.97x | 13.39x | 3.24% | 2.36TCr | |
| Average | 14.59x | 6.41x | 15.81x | 0.82% | 11.36TCr | |
| Weighted average by Cap. | 25.89x | 12.66x | 20.96x | 0.7% |
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
- Stock Market
- Stocks
- CTAS Stock
- Valuation Cintas Corporation
Select your edition
All financial news and data tailored to specific country editions
