investorscraft@gmail.com

Intrinsic ValueMister Car Wash, Inc. (MCW)

Previous Close$5.55
Intrinsic Value
Upside potential
Previous Close
$5.55

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

Mister Car Wash, Inc. operates as a leading car wash service provider in the United States, specializing in express exterior and full-service car washes. The company generates revenue primarily through membership subscriptions, single-service sales, and ancillary services such as detailing and oil changes. Its membership-based model ensures recurring revenue, while its focus on convenience and customer experience strengthens brand loyalty. Positioned in the fragmented car wash industry, Mister Car Wash leverages its scale, technology, and operational efficiency to maintain a competitive edge. The company’s strategic locations in high-traffic areas and emphasis on sustainability further differentiate it from smaller, regional competitors. With a growing network of locations, Mister Car Wash aims to capitalize on the increasing consumer preference for professional car care services over DIY alternatives.

Revenue Profitability And Efficiency

In FY 2024, Mister Car Wash reported revenue of $994.7 million, with net income of $70.2 million, reflecting a net margin of approximately 7.1%. The company’s operating cash flow of $248.6 million underscores its ability to convert sales into cash efficiently. Capital expenditures of $330.1 million indicate significant reinvestment in growth, likely for new locations and technology upgrades. The diluted EPS of $0.21 suggests modest earnings per share, influenced by high capital outlays.

Earnings Power And Capital Efficiency

Mister Car Wash demonstrates solid earnings power, supported by its recurring membership revenue and operational scalability. The company’s capital efficiency is tempered by high capex, which aligns with its growth strategy. The balance between reinvestment and profitability will be critical to sustaining long-term earnings growth. The absence of dividends suggests a focus on reinvesting cash flows into expansion and debt reduction.

Balance Sheet And Financial Health

The company’s balance sheet shows $67.5 million in cash and equivalents against total debt of $1.87 billion, indicating a leveraged position. While the debt level is substantial, the strong operating cash flow provides some cushion for servicing obligations. The lack of dividends further suggests prioritization of debt management and growth initiatives over shareholder payouts.

Growth Trends And Dividend Policy

Mister Car Wash’s growth is driven by organic expansion and potential acquisitions, as evidenced by its high capex. The company does not currently pay dividends, redirecting cash flows toward growth and debt reduction. Future trends will depend on its ability to scale profitably while managing leverage. The membership model provides a stable revenue base to support sustained growth.

Valuation And Market Expectations

With a market capitalization derived from 320 million shares outstanding, the company’s valuation reflects investor expectations for continued expansion and margin improvement. The high debt load may weigh on valuation multiples, but the recurring revenue model and growth potential could justify premium pricing if execution remains strong.

Strategic Advantages And Outlook

Mister Car Wash’s strategic advantages include its scalable membership model, national footprint, and focus on customer retention. The outlook hinges on successful execution of growth initiatives and debt management. Industry tailwinds, such as increasing demand for convenience services, position the company favorably, but competition and economic sensitivity remain risks.

Sources

Company filings (10-K), investor presentations

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