As of 2024-09-19, the Intrinsic Value of Cintas Corp (CTAS) is
199.32 USD. This Cintas valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 201.38 USD, the upside of Cintas Corp is
-1.00%.
The range of the Intrinsic Value is 123.74 - 541.08 USD
199.32 USD
Intrinsic Value
Cintas Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
123.74 - 541.08 |
199.32 |
-1.0% |
| DCF (Growth 10y) |
152.20 - 623.45 |
238.04 |
18.2% |
| DCF (EBITDA 5y) |
73.75 - 113.06 |
91.62 |
-54.5% |
| DCF (EBITDA 10y) |
102.31 - 154.44 |
125.45 |
-37.7% |
| Fair Value |
60.88 - 60.88 |
60.88 |
-69.77% |
| P/E |
109.00 - 163.11 |
140.28 |
-30.3% |
| EV/EBITDA |
13.81 - 101.22 |
45.93 |
-77.2% |
| EPV |
48.47 - 64.92 |
56.70 |
-71.8% |
| DDM - Stable |
67.13 - 370.92 |
219.03 |
8.8% |
| DDM - Multi |
101.40 - 425.04 |
162.55 |
-19.3% |
Cintas Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
81,171.45 |
| Beta |
0.68 |
| Outstanding shares (mil) |
403.08 |
| Enterprise Value (mil) |
83,304.95 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.12% |
| Cost of Debt |
4.80% |
| WACC |
7.03% |