Is MNRO undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of Monro Inc (MNRO) is 24.97 USD. This MNRO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.36 USD, the upside of Monro Inc is 52.60%. This means that MNRO is undervalued by 52.60%.
The range of the Intrinsic Value is 16.52 - 42.09 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.52 - 42.09 | 24.97 | 52.6% |
| DCF (Growth 10y) | 20.43 - 48.32 | 29.68 | 81.4% |
| DCF (EBITDA 5y) | 13.47 - 25.54 | 18.03 | 10.2% |
| DCF (EBITDA 10y) | 17.13 - 31.10 | 22.48 | 37.4% |
| Fair Value | 3.30 - 3.30 | 3.30 | -79.80% |
| P/E | 7.97 - 14.61 | 11.14 | -31.9% |
| EV/EBITDA | 7.02 - 26.65 | 14.85 | -9.2% |
| EPV | 33.70 - 56.61 | 45.15 | 176.0% |
| DDM - Stable | 5.43 - 12.05 | 8.74 | -46.6% |
| DDM - Multi | 16.34 - 25.62 | 19.76 | 20.8% |
| Market Cap (mil) | 489.98 |
| Beta | 0.70 |
| Outstanding shares (mil) | 29.95 |
| Enterprise Value (mil) | 810.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.73% |
| Cost of Debt | 5.74% |
| WACC | 6.24% |