As of 2024-12-11, the Intrinsic Value of Monro Inc (MNRO) is
32.53 USD. This MNRO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 27.54 USD, the upside of Monro Inc is
18.10%.
The range of the Intrinsic Value is 18.75 - 76.19 USD
32.53 USD
Intrinsic Value
MNRO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.75 - 76.19 |
32.53 |
18.1% |
| DCF (Growth 10y) |
22.11 - 79.69 |
36.04 |
30.9% |
| DCF (EBITDA 5y) |
16.81 - 26.68 |
21.06 |
-23.5% |
| DCF (EBITDA 10y) |
19.89 - 32.09 |
25.09 |
-8.9% |
| Fair Value |
4.57 - 4.57 |
4.57 |
-83.40% |
| P/E |
10.12 - 13.54 |
11.70 |
-57.5% |
| EV/EBITDA |
8.25 - 31.53 |
18.67 |
-32.2% |
| EPV |
33.68 - 55.37 |
44.52 |
61.7% |
| DDM - Stable |
8.43 - 27.57 |
18.00 |
-34.6% |
| DDM - Multi |
17.10 - 38.36 |
23.13 |
-16.0% |
MNRO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
824.82 |
| Beta |
0.54 |
| Outstanding shares (mil) |
29.95 |
| Enterprise Value (mil) |
1,146.35 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.29% |
| Cost of Debt |
5.50% |
| WACC |
6.29% |