US · CTAS
Cintas Corporation
- Sector
- Industrials · Specialty Business Services
- Headquarters
- Cincinnati, OH 45262-5737
- Website
- cintas.com
Price · as of 2025-05-31
$169.61
Market cap 80.83B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $144.14 | -15.02% |
| Intrinsic Value(DCF) | $110.06 | -35.11% |
| Graham-Dodd Method(GD) | $2.90 | -98.29% |
| Graham Formula(GF) | $70.02 | -58.72% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $6.13 | $28.23 | $0.64 | $1.66 | $6.41 |
| 2012 | $8.64 | $28.91 | $0.38 | $2.08 | $8.82 |
| 2013 | $10.53 | $30.58 | $0.51 | $2.15 | $8.34 |
| 2014 | $14.01 | $33.49 | $1.24 | $2.90 | $10.34 |
| 2015 | $19.49 | $33.49 | $1.44 | $0.00 | $6.13 |
| 2016 | $24.10 | $38.75 | $2.08 | $5.29 | $27.74 |
| 2017 | $29.76 | $39.18 | $2.10 | $0.00 | $18.73 |
| 2018 | $48.71 | $54.33 | $57.33 | $4.10 | $56.90 |
| 2019 | $61.51 | $55.92 | $45.53 | $3.00 | $29.73 |
| 2020 | $73.09 | $61.11 | $12.21 | $1.75 | $22.80 |
| 2021 | $93.63 | $67.65 | $3.39 | $0.00 | $22.55 |
| 2022 | $102.36 | $75.82 | $4.51 | $1.98 | $54.13 |
| 2023 | $119.63 | $87.50 | $9.34 | $1.97 | $65.65 |
| 2024 | $186.23 | $118.56 | $39.44 | $2.46 | $63.96 |
| 2025 | $224.75 | $144.14 | $31.31 | $2.90 | $70.02 |
AI valuation
Our deep-learning model estimates Cintas Corporation's (CTAS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $144.14
- Current price
- $169.61
- AI upside
- -15.02%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$110.06
-35.11% upside
Graham-Dodd
$2.90
-98.29% upside
Graham Formula
$70.02
-58.72% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CTAS | Cintas Corporation | $169.61 | 80.83B | -15% | -35% | -98% | -59% | 50.04 | 19.36 | 8.77 | 32.55 | 310.93 | 93.07 | 50.04% | 22.82% | 17.53% | 40.27% | 27.54% | 18.77% | 0.57 | 23.34 | 2.09 | 1.02 | 0.84 | 1609.00% | 775.00% | 519.00% | 1.94% | 1.32 | 25.62% | 0.67% | 33.70% | 1.71% | 39.45 | 52.98 | 9.00 | 14.33 |
| CSX | CSX Corporation | $42.69 | 79.38B | -13% | -48% | -84% | -81% | 27.85 | 6.11 | 5.71 | 16.82 | — | 6.11 | 33.25% | 32.08% | 20.50% | 22.52% | 11.21% | 6.68% | 1.43 | 5.36 | 0.22 | 0.22 | 3.10 | -1397.00% | -308.00% | -3705.00% | 2.13% | 1.47 | 5.53% | 1.21% | 33.60% | 2.94% | 21.82 | 57.67 | 7.00 | 2.18 |
| EMR | Emerson Electric Co. | $150.75 | 84.77B | -29% | -61% | — | -70% | 34.53 | 3.82 | 4.31 | 18.47 | 193.65 | -10.53 | 52.84% | 12.42% | 12.73% | 10.72% | 5.80% | 5.21% | 0.68 | 5.78 | 0.88 | 0.47 | 2.51 | 1783.00% | 300.00% | -844.00% | 3.44% | 0.32 | 9.06% | 1.54% | 53.10% | 3.14% | 40.11 | 33.66 | 4.98 | 4.07 |
| ITW | Illinois Tool Works Inc. | $290.63 | 83.76B | -23% | -55% | — | -67% | 27.76 | 26.39 | 5.30 | 20.05 | — | -34.54 | 44.10% | 26.28% | 19.11% | 93.75% | 29.92% | 19.64% | 2.78 | 14.44 | 1.21 | 0.80 | 1.75 | -1042.00% | 92.00% | -482.00% | 3.18% | 0.61 | 24.85% | 2.10% | 58.20% | 3.86% | 22.11 | 34.44 | 5.81 | 8.50 |
| JCI | Johnson Controls Internat… | $144.30 | 88.32B | -48% | -68% | — | -62% | 43.26 | 5.76 | 3.16 | 27.04 | 991.11 | -10.17 | 36.41% | 11.99% | 13.95% | 11.86% | 10.16% | 4.27% | 0.87 | 18.01 | 0.93 | 0.61 | 3.43 | 437.00% | 281.00% | -3984.00% | 1.30% | 0.13 | 3.96% | 1.31% | 56.70% | 9.36% | 30.15 | 88.36 | 3.61 | 2.63 |
| PWR | Quanta Services, Inc. | $563.08 | 83.96B | -53% | +166% | -93% | -67% | 84.47 | 9.72 | 3.06 | 34.81 | 661.46 | -67.59 | 13.03% | 5.77% | 3.63% | 12.65% | 11.65% | 4.72% | 0.13 | 6.26 | 1.14 | 0.84 | 0.30 | 1277.00% | 1976.00% | 973.00% | 1.87% | 0.26 | 15.63% | 0.07% | 5.90% | 3.67% | 53.51 | 54.05 | 3.09 | 5.06 |
| TDG | TransDigm Group Incorpora… | $1,302.79 | 73.57B | +92% | -45% | — | -48% | 37.80 | -8.09 | 8.88 | 23.12 | 149.89 | -3.30 | 60.14% | 47.16% | 23.49% | -25.96% | 21.99% | 8.55% | -3.10 | 2.65 | 3.21 | 2.03 | 5.96 | 2521.00% | 1122.00% | -340.00% | 2.32% | 0.93 | 12.15% | 12.28% | 464.30% | 12.92% | 25.36 | 58.15 | 11.96 | 2.03 |
| TRI | Thomson Reuters Corporati… | $96.41 | 42.9B | -20% | -52% | — | -55% | 29.60 | 3.75 | 5.87 | 15.09 | — | -59.88 | 26.32% | 26.32% | 20.09% | 12.62% | 11.70% | 8.30% | 0.18 | 13.76 | 0.64 | 0.50 | 0.53 | -3272.00% | 481.00% | 1653.00% | 4.59% | 0.78 | 15.42% | 2.37% | 70.10% | 4.64% | 23.06 | 22.50 | 6.07 | 5.88 |
| UPS | United Parcel Service, In… | $115.96 | 98.46B | -13% | -59% | — | -67% | 17.43 | 5.99 | 1.10 | 10.11 | — | 15.25 | 18.53% | 9.56% | 6.29% | 33.83% | 16.75% | 7.78% | 1.99 | 8.38 | 1.22 | 1.09 | 2.16 | -296.00% | -249.00% | -2331.00% | 4.91% | 0.54 | 12.11% | 5.56% | 96.90% | 6.59% | 14.58 | 25.93 | 1.39 | 3.06 |
| VRT | Vertiv Holdings Co | $254.89 | 97.52B | -38% | +42% | -92% | -53% | 73.82 | 24.96 | 9.62 | 45.32 | 44.36 | 7686.43 | 34.36% | 18.54% | 13.03% | 41.81% | 28.93% | 12.49% | 0.86 | 22.03 | 1.55 | 1.12 | 0.76 | 16641.00% | 2769.00% | 6683.00% | 1.92% | 0.48 | 37.74% | 0.07% | 5.00% | 0.48% | 52.69 | 52.78 | 9.77 | 8.84 |
| WM | Waste Management, Inc. | $240.84 | 97.14B | -30% | -56% | — | -39% | 36.15 | 9.80 | 3.88 | 16.75 | — | -12.78 | 29.08% | 18.28% | 10.74% | 29.69% | 11.31% | 5.99% | 2.29 | 5.05 | 0.89 | 0.77 | 3.15 | -162.00% | 1424.00% | 3043.00% | 2.88% | 1.09 | 8.74% | 1.36% | 49.30% | 2.16% | 26.18 | 42.82 | 4.78 | 2.50 |
About Cintas Corporation
Cintas Corporation provides corporate identity uniforms and related business services primarily in the United States, Canada, and Latin America. It operates through Uniform Rental and Facility Services, First Aid and Safety Services, and All Other segments. The company rents and services uniforms and other garments, including flame resistant clothing, mats, mops and shop towels, and other ancillary items; and provides restroom cleaning services and supplies, as well as sells uniforms. It also offers first aid and safety services, and fire protection products and services. The company provides its products and services through its distribution network and local delivery routes, or local representatives to small service and manufacturing companies, as well as major corporations. Cintas Corporation was founded in 1968 and is headquartered in Cincinnati, Ohio.
- CEO
- Todd Schneider
- Employees
- 46.5K
- Beta
- 0.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($110.06 ÷ $169.61) − 1 = -35.11% (DCF, example).