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 1,556 943.1 476.8 464.4 430.2 - -
Change - 3.24% -39.39% -49.44% -2.6% -7.37% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 430.2 430.2 430.2
Change - -25.02% -39.39% -49.44% -2.6% -7.37% 0% 0%
P/E 24.8x 41.3x 26.7x -72.4x 516x 162x 44.4x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 1x 0x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.37x 0.36x 0.35x
EV / Revenue 0x 0x 0x 0x 0x 0.37x 0.36x 0.35x
EV / EBITDA 0x 0x 0x 0x 0x 4.97x 4.42x 3.3x
EV / EBIT 0x 0x 0x 0x 0x 19x 13.1x 7.39x
EV / FCF 0x - 0x 0x 0x 8.62x 6.03x -
FCF Yield 9.68% - 10.6% 22.1% 8.35% 11.6% 16.6% -
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% 8.14% 8.14% 8.14%
EPS 2 1.81 1.2 1.18 -0.22 0.03 0.085 0.31 -
Distribution rate 56.4% 93.3% 102% -509% 3,733% 1,318% 361% -
Net sales 1 1,359 1,325 1,277 1,195 1,157 1,152 1,186 1,227
EBITDA 1 188.5 160 150.2 109.7 97.45 86.62 97.38 130.2
EBIT 1 107.4 82.97 77.99 40.31 20.03 22.59 32.77 58.18
Net income 1 61.57 39.05 37.57 -5.182 2.173 2.809 9.458 -
Net Debt 568.1 - - - - - - -
Reference price 2 44.93 49.56 31.54 15.92 15.47 13.76 13.76 13.76
Nbr of stocks (in thousands) 33,546 31,396 29,902 29,949 30,020 31,264 - -
Announcement Date 19/05/22 18/05/23 23/05/24 28/05/25 27/05/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
161.88x - - 8.14% 43Cr
26.4x4.06x17.96x-.--% 7.01TCr
19.27x2.72x12.62x-.--% 4.69TCr
37.95x1.55x15.27x-.--% 4.28TCr
14.27x0.47x10.07x2.89% 1.28TCr
16.03x1.36x17.49x1.27% 990.68Cr
15.75x0.33x8.65x - 719.51Cr
8.26x0.42x9.7x0.9% 629.71Cr
18.1x0.86x10.06x1.17% 549.1Cr
Average 35.32x 1.47x 12.73x 1.8% 2.24TCr
Weighted average by Cap. 25.04x 2.52x 14.82x 0.33%

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.