IndustrialsSpecialty Business ServicesUnited States

CTAS.US · Cintas Corporation

NMS · US · USD

Latest price175.90美元

30D-9.46%

Vs. base value+100%

Research summary

CTAS.US latest organized financial period shows revenue year-over-year comparison is not complete and net income up 15.31% year over year. Current price is about 175.90美元, while the model base case is about 87.76美元; the price is 100% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

80 records

Revenue-

Net income18.12亿美元

Free cash flow17.57亿美元

Operating cash flow21.66亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:53

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price175.90美元

Base value87.76美元

Vs. base+100%

Price date2026/04/23

67.64美元87.76美元109.25美元

+100%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

91.01美元131.25美元174.24美元

+34.02%

131.25美元Current price is 34% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 131.25美元
Current price: 175.90美元
Estimated shares: 411,882,045
Discount rate: 9%
Bear value: 91.01美元
Base value: 131.25美元
Bull value: 174.24美元
基准 FCF/股：4.27
基准增长：10.6%
WACC：9.0%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

91.34美元144.18美元185.40美元

+22%

144.18美元Current price is 22% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 144.18美元
Current price: 175.90美元
Estimated shares: 411,882,045
Discount rate: 9%
Bear value: 91.34美元
Base value: 144.18美元
Bull value: 185.40美元
近 3 年净利润均值近似所有者收益
基准增长：13.3%
WACC：9.0%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

14.5%当前价格隐含未来 FCF 年化增长约 14.5%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 14.5%
Current price: 175.90美元
Estimated shares: 411,882,045
Discount rate: 9%
基准 FCF/股：4.27
WACC：9.0%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

44.26美元44.26美元44.26美元

+297%

44.26美元Current price is 297.4% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 44.26美元
Current price: 175.90美元
Estimated shares: 411,882,045
Discount rate: 9%
Base value: 44.26美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.0%

Updated: 2026/04/25 07:53

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 80

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/05/30	Annual	-	18.12亿美元	17.57亿美元	4.4
2024/05/30	Annual	-	15.72亿美元	16.7亿美元	15.15
2023/05/30	Annual	-	13.48亿美元	12.67亿美元	12.99
2022/05/30	Annual	-	12.36亿美元	12.97亿美元	11.65
2021/05/30	Annual	-	11.11亿美元	12.17亿美元	10.24

Related stocks

View all

CSX.USCSX CorporationUS

FAST.USFastenal CompanyUS

HON.USHoneywell International Inc.US

CPRT.USCopart, Inc.US

AXON.USAxon Enterprise, Inc.US

Ad placement