CTAS
Cintas Corp
Price:  
618.66 
USD
Volume:  
268,102.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Cintas Intrinsic Value

-12.00 %
Upside

As of 2024-02-22, the Intrinsic Value of Cintas Corp (CTAS) is 544.41 USD. This Cintas valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 618.66 USD, the upside of Cintas Corp is -12.00%.

The range of the Intrinsic Value is 336.05 - 1,444.68 USD

618.66 USD
Stock Price
544.41 USD
Intrinsic Value
Intrinsic Value Details

Cintas Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 336.05 - 1,444.68 544.41 -12.0%
DCF (Growth 10y) 427.52 - 1,732.07 674.56 9.0%
DCF (EBITDA 5y) 291.29 - 424.43 325.04 -47.5%
DCF (EBITDA 10y) 385.50 - 590.25 447.10 -27.7%
Fair Value 144.50 - 144.50 144.50 -76.64%
P/E 360.21 - 531.61 446.86 -27.8%
EV/EBITDA 214.90 - 408.27 282.91 -54.3%
EPV 134.84 - 208.99 171.91 -72.2%
DDM - Stable 146.79 - 777.31 462.05 -25.3%
DDM - Multi 275.76 - 1,110.15 438.93 -29.1%

Cintas Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 62,713.56
Beta 0.89
Outstanding shares (mil) 101.37
Enterprise Value (mil) 65,312.29
Market risk premium 4.60%
Cost of Equity 8.19%
Cost of Debt 4.46%
WACC 8.01%