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 1,556 943.1 476.8 464.4 405.2 - -
Change - 3.24% -39.39% -49.44% -2.6% -12.75% - -
Enterprise Value (EV) 2,075 1,556 943.1 476.8 464.4 405.2 405.2 405.2
Change - -25.02% -39.39% -49.44% -2.6% -12.75% 0% 0%
P/E 24.8x 41.3x 26.7x -72.4x 516x 152x 41.8x -
PBR - - - - - - - -
PEG - -1.2x -16.02x 1x -5x 1x 0x -
Capitalization / Revenue 1.11x 1.17x 0.74x 0.4x 0.4x 0.35x 0.34x 0.33x
EV / Revenue 0x 0x 0x 0x 0x 0.35x 0.34x 0.33x
EV / EBITDA 0x 0x 0x 0x 0x 4.68x 4.16x 3.11x
EV / EBIT 0x 0x 0x 0x 0x 17.5x 12.1x 6.96x
EV / FCF 0x - 0x 0x 0x 8.12x 5.68x -
FCF Yield 9.68% - 10.6% 22.1% 8.35% 12.3% 17.6% -
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% 8.64% 8.64% 8.64%
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 1,153 1,188 1,227
EBITDA 1 188.5 160 150.2 109.7 97.45 86.62 97.39 130.2
EBIT 1 107.4 82.97 77.99 40.31 20.03 23.18 33.39 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 12.96 12.96 12.96
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.($)
152.47x - - 8.64% 41Cr
15.89x0.51x10.61x2.59% 1.42TCr
15.79x1.37x16.74x1.25% 1.08TCr
9.08x0.51x8.8x-.--% 661.51Cr
20.48x0.92x10.76x1% 594.59Cr
21.04x0.62x11.29x3.46% 490.11Cr
7.48x0.46x9.02x-.--% 379.9Cr
11.28x0.29x7.67x2% 251.91Cr
72.17x1.68x7.96x-.--% 209.31Cr
Average 36.19x 0.79x 10.35x 2.11% 570.06Cr
Weighted average by Cap. 18.54x 0.78x 11.38x 1.6%

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.