CTAS · Cintas Corporation
$174.342026-05-17Sector: Industrials; Industry: Specialty Business Services; Sub-Industry: Diversified Support Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$88
-49.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($82 · $92) Analysts Range ($184 · $245) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2022.Q3 | $7.1B | — | 19.5% | 16.6% | $1.2B | −$240MM | $916MM | 6.1% | — | 18.9% | $6.1B | $2.73 | — |
| 2023.Q3 | $7.9B | 10.4% | 20.2% | 20.4% | $1.3B | −$179MM | $1.1B | 8.2% | — | 20.3% | $6.3B | $3.04 | — |
| 2024.Q3 | $8.8B | 12.2% | 20.4% | 20.6% | $1.4B | −$269MM | $1.2B | 8.1% | — | 22.1% | $6.6B | $3.31 | — |
| 2025.Q3 | $9.6B | 8.9% | 21.6% | 19.7% | $1.7B | −$248MM | $1.4B | 9.2% | — | 24.6% | $6.9B | $3.86 | — |
| 2026.Q3 | $11.0B | 14.9% | 23.0% | 20.4% | $2.0B | −$452MM | $1.6B | 8.8% | — | 28.4% | $7.3B | $4.76 | 28.0 |
| italics below = DCF projection · 10yr Rev CAGR: 6.2% |
| 2027.Q3 | $11.9B | +8.0% | 22.9% | 20.3% | $2.2B | −$599MM | $1.6B | 8.6% | $1.4B | 28.5% | $7.9B | $5.34 | 32.6 |
| 2028.Q3 | $12.8B | +7.1% | 22.9% | 20.3% | $2.3B | −$590MM | $1.7B | 8.6% | $1.5B | 28.4% | $8.5B | $5.72 | 30.5 |
| 2029.Q3 | $13.6B | +6.4% | 22.9% | 20.3% | $2.5B | −$590MM | $1.9B | 8.6% | $1.5B | 28.2% | $9.1B | $6.09 | 28.6 |
| 2030.Q3 | $14.5B | +7.1% | 22.9% | 20.2% | $2.7B | −$710MM | $1.9B | 8.6% | $1.4B | 28.1% | $9.8B | $6.53 | 26.7 |
| 2031.Q3 | $15.6B | +7.2% | 22.9% | 20.2% | $2.8B | −$802MM | $2.0B | 8.6% | $1.4B | 27.9% | $10.6B | $7.00 | 24.9 |
|
| Term. Yr+ | $21.0B | 4.1% | 18.9% | 20.0% | $3.2B | −$583MM | $2.6B | 8.6% | $25.3B | 22.4% | — | — | — |
Active scenario IV: $88 (-49.4% vs market)