Turbo-charge your stock research journey with our AI-powered Filings Search tool. Try now for FREE!
CTAS
Cintas Corp
Price:  
211.59 
USD
Volume:  
1,464,639
United States | Commercial Services & Supplies

Cintas Intrinsic Value

1.9 %
Upside
As of 2024-12-13, the Intrinsic Value of Cintas Corp (CTAS) is 215.56 USD. This Cintas valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 211.59 USD, the upside of Cintas Corp is 1.9%.

The range of the Intrinsic Value is 131.05 - 633.89 USD.

211.59 USD
Stock Price
215.56 USD
Intrinsic Value
Intrinsic Value Details

Cintas Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 131.05 - 633.89 215.56 1.9%
DCF (Growth Exit 10Y) 166.08 - 751.45 265.05 25.3%
DCF (EBITDA Exit 5Y) 76.89 - 127.3 99.29 -53.1%
DCF (EBITDA Exit 10Y) 108.8 - 174.64 137.33 -35.1%
Peter Lynch Fair Value 62.93 - 62.93 62.93 -70.26%
P/E Multiples 108.93 - 190.97 148.81 -29.7%
EV/EBITDA Multiples 10.34 - 111.97 47.88 -77.4%
Earnings Power Value 46.77 - 64.75 55.76 -73.6%
Dividend Discount Model - Stable 68.54 - 412.3 240.42 13.6%
Dividend Discount Model - Multi Stages 112.2 - 512.91 182.83 -13.6%

Cintas Intrinsic Value - Key Valuation Metrics

Market Cap (mil)85,334
Beta0.96
Outstanding shares (mil)403
Enterprise Value (mil)87,875
Market risk premium5.1%
Cost of Equity7.1%
Cost of Debt5.5%
WACC7.0%