CTAS · Cintas Corporation
$171.902026-07-21Sector: Industrials; Industry: Specialty Business Services; Sub-Industry: Diversified Support Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$92
-46.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($83 · $95) Analysts Range ($228 · $250) 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 | 5.8% | — | 18.9% | $6.1B | $2.73 | — |
| 2023.Q3 | $7.9B | 10.4% | 20.2% | 20.4% | $1.3B | −$179MM | $1.1B | 7.9% | — | 20.3% | $6.3B | $3.04 | — |
| 2024.Q3 | $8.8B | 12.2% | 20.4% | 20.6% | $1.4B | −$269MM | $1.2B | 7.8% | — | 22.1% | $6.6B | $3.31 | — |
| 2025.Q3 | $9.6B | 8.9% | 21.6% | 19.7% | $1.7B | −$248MM | $1.4B | 8.9% | — | 24.6% | $6.9B | $3.86 | — |
| 2026.Q3 | $11.0B | 14.9% | 23.0% | 20.4% | $2.0B | −$452MM | $1.6B | 8.5% | — | 28.4% | $7.3B | $4.76 | 27.6 |
| italics below = DCF projection · 10yr Rev CAGR: 6.7% |
| 2027.Q3 | $11.9B | +8.1% | 22.9% | 20.3% | $2.2B | −$606MM | $1.6B | 8.3% | $1.4B | 28.6% | $7.9B | $5.35 | 32.1 |
| 2028.Q3 | $12.8B | +7.1% | 22.9% | 20.3% | $2.3B | −$595MM | $1.7B | 8.3% | $1.5B | 28.4% | $8.5B | $5.73 | 30.0 |
| 2029.Q3 | $13.6B | +6.8% | 22.9% | 20.3% | $2.5B | −$623MM | $1.9B | 8.4% | $1.5B | 28.2% | $9.1B | $6.12 | 28.1 |
| 2030.Q3 | $14.7B | +7.9% | 22.9% | 20.2% | $2.7B | −$798MM | $1.9B | 8.4% | $1.4B | 28.2% | $9.9B | $6.61 | 26.0 |
| 2031.Q3 | $15.9B | +8.2% | 22.9% | 20.2% | $2.9B | −$915MM | $2.0B | 8.4% | $1.3B | 28.0% | $10.9B | $7.15 | 24.0 |
|
| Term. Yr+ | $21.9B | 4.1% | 18.9% | 20.0% | $3.3B | −$608MM | $2.7B | 8.6% | $26.7B | 22.3% | — | — | — |
Active scenario IV: $92 (-46.5% vs market)