Stock Analysis on Net

Cintas Corp. (NASDAQ:CTAS)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Cintas Corp., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Net income 1,571,592 1,348,010 1,235,757 1,110,968 876,037 884,981
Less: Income (loss) from discontinued operations, net of tax (323) 2,346
Add: Income tax expense 402,043 345,138 263,011 176,781 181,931 219,764
Earnings before tax (EBT) 1,973,635 1,693,148 1,498,768 1,287,749 1,058,291 1,102,399
Add: Interest expense 100,740 111,232 88,844 98,210 105,393 101,736
Earnings before interest and tax (EBIT) 2,074,375 1,804,380 1,587,612 1,385,959 1,163,684 1,204,135
Add: Depreciation 280,866 257,041 249,376 243,836 235,905 223,631
Add: Amortization of intangible assets and capitalized contract costs 161,518 152,121 150,325 144,115 143,148 136,462
Earnings before interest, tax, depreciation and amortization (EBITDA) 2,516,759 2,213,542 1,987,313 1,773,910 1,542,737 1,564,228

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Cintas Corp. EBITDA increased from 2022 to 2023 and from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

Cintas Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 82,055,391
Earnings before interest, tax, depreciation and amortization (EBITDA) 2,516,759
Valuation Ratio
EV/EBITDA 32.60
Benchmarks
EV/EBITDA, Industry
Industrials 16.84

Based on: 10-K (reporting date: 2024-05-31).

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Cintas Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 78,197,934 53,696,980 44,115,247 42,242,557 34,044,301 29,571,934
Earnings before interest, tax, depreciation and amortization (EBITDA)2 2,516,759 2,213,542 1,987,313 1,773,910 1,542,737 1,564,228
Valuation Ratio
EV/EBITDA3 31.07 24.26 22.20 23.81 22.07 18.91
Benchmarks
EV/EBITDA, Industry
Industrials 15.81 17.19 16.36 26.72 17.59

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 78,197,934 ÷ 2,516,759 = 31.07

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Cintas Corp. EV/EBITDA ratio increased from 2022 to 2023 and from 2023 to 2024.