Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
76.66 USD96.03 USD114.45 USD
+79.32%
96.03 USDCurrent price is 79.3% above the base model value.
C
IndustrialsSpecialty Business ServicesUnited States
CTAS.US · Cintas Corporation
NMS · US · USD
Latest price172.20 USD
30D+11.36%
Vs. base value+146%
Research summary
CTAS.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +15.31% YoY. Current price is about 172 USD, while the model base case is about 70.15 USD; the current price sits +146% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income2B USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price172.20 USD
Base value70.15 USD
Vs. base+146%
Price date2026/04/28
60.46 USD70.15 USD79.36 USD
+145%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
94.18 USD152.36 USD198.53 USD
+13.02%
152.36 USDCurrent price is 13% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth14.2%
Current price implies roughly 14.2% annualized FCF growth.
14.2%Current price implies roughly 14.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
44.26 USD44.26 USD44.26 USD
+289%
44.26 USDCurrent price is 289% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/05/30 | Annual | - | 2B USD | 2B USD | 4.4 |
| 2024/05/30 | Annual | - | 2B USD | 2B USD | 15.15 |
| 2023/05/30 | Annual | - | 1B USD | 1B USD | 12.99 |
| 2022/05/30 | Annual | - | 1B USD | 1B USD | 11.65 |
| 2021/05/30 | Annual | - | 1B USD | 1B USD | 10.24 |
Ad placement