What Is CTAS Fair Value?
Cintas (CTAS) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Cintas (CTAS) has a composite fair value estimate of $66.55 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $192.37, suggesting the stock is overvalued by 65.4%.
Data as of July 16, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$66.55
vs. current price of $192.37(-65.4%)
How Is CTAS Fair Value Calculated?
Four independent models estimate what CTAS is worth. Each uses different inputs and assumptions. The composite blends them by weight.
CTAS Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$84.47
-56.1%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$46.73
-75.7%Overvalued
Inputs used
CTAS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$38.33
-80.1%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$60.72
-68.4%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $192.37 is 56.1% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.68B | $1.53B |
| Year 2 | $1.86B | $1.56B |
| Year 3 | $2.07B | $1.58B |
| Year 4 | $2.30B | $1.60B |
| Year 5 | $2.56B | $1.63B |
| Year 6 | $2.84B | $1.65B |
| Year 7 | $3.16B | $1.68B |
| Year 8 | $3.51B | $1.71B |
| Year 9 | $3.90B | $1.73B |
| Year 10 | $4.33B | $1.76B |
| Terminal Value | $64.14B | $26.06B |
What Are CTAS's Key Financial Metrics?
Earnings & Growth
Current Price
$192.37
EPS (TTM)
$4.94
Forward P/E
31.5
Profit Margin
17.6%
Cash & Balance Sheet
Free Cash Flow
1.5B
EBITDA
2.9B
Book Value
$11.97
Total Debt
2.9B
What Do Analysts Say About CTAS?
Low
$160.00
Average
$210.15
High
$250.00
Upside
+9.2%
CTAS Fair Value FAQ
What is the fair value of CTAS?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), CTAS's estimated fair value is $66.55. The stock is currently trading at $192.37, which makes it overvalued by our analysis.
How is CTAS's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is CTAS overvalued or undervalued?
Based on our analysis, CTAS is overvalued. The current price of $192.37 is 65.4% above our estimated fair value of $66.55.
What do Wall Street analysts say about CTAS?
16 analysts cover Cintas with a consensus rating of "Buy." The average price target is $210.15, ranging from $160.00 to $250.00. This implies 9.2% upside from the current price.