investorscraft@gmail.com

Intrinsic Value of Cintas Corporation (CTAS)

Previous Close$215.44
Intrinsic Value
Upside potential
Previous Close
$215.44

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cintas Corporation operates as a leading provider of corporate identity uniforms and business services, catering primarily to North American businesses. The company’s core revenue model revolves around rental and leasing programs for uniforms, mats, towels, and other facility services, complemented by direct sales of ancillary products like first aid supplies and safety equipment. Its diversified service portfolio ensures recurring revenue streams, with long-term customer contracts enhancing stability. Cintas holds a dominant position in the fragmented uniform rental industry, leveraging scale advantages, operational efficiency, and a strong service reputation to outperform regional competitors. The company also benefits from cross-selling opportunities across its segments, including fire protection and document management services, further solidifying its market leadership. With a focus on high-service standards and technological integration, Cintas maintains a defensible moat in a mature but steady-growth industry.

Revenue Profitability And Efficiency

Cintas reported $9.6 billion in revenue for FY 2024, with net income of $1.57 billion, reflecting a robust 16.4% net margin. The company’s operating cash flow of $2.08 billion underscores strong cash generation, while capital expenditures of $409 million indicate disciplined reinvestment. High profitability is driven by operational efficiency, pricing power, and economies of scale in its uniform rental and facility services segments.

Earnings Power And Capital Efficiency

Diluted EPS of $3.79 highlights Cintas’ earnings strength, supported by consistent revenue growth and margin stability. The company’s capital-light rental model and high customer retention contribute to superior returns on invested capital. Free cash flow generation remains healthy, enabling reinvestment in growth initiatives and shareholder returns.

Balance Sheet And Financial Health

Cintas maintains a solid balance sheet with $342 million in cash and equivalents against $2.67 billion in total debt, reflecting moderate leverage. The company’s strong cash flow profile supports debt servicing and strategic flexibility. Shareholder equity is bolstered by retained earnings, with no immediate liquidity concerns.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by organic expansion and acquisitions in adjacent service lines. Cintas has a history of dividend growth, with a $1.31 per share payout in FY 2024, supported by reliable cash flows. The company prioritizes balanced capital allocation between reinvestment and shareholder returns.

Valuation And Market Expectations

Cintas trades at a premium valuation, reflecting its market leadership, recurring revenue model, and consistent execution. Investors appear to price in mid-single-digit revenue growth and stable margins, aligning with historical performance. The stock’s resilience in economic downturns further justifies its premium multiple.

Strategic Advantages And Outlook

Cintas’ competitive edge lies in its integrated service model, brand strength, and operational excellence. The company is well-positioned to capitalize on cross-selling opportunities and incremental market share gains. Long-term prospects remain favorable, supported by steady demand for outsourced business services and efficiency initiatives.

Sources

Cintas Corporation 10-K (FY 2024), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount