MISTER CAR WASH, INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.82 USD | 0.00% |
|
+2.23% | -9.61% |
| May. 06 | North American Morning Briefing : Stock Futures -2- | DJ |
| May. 03 | JPMorgan Upgrades Mister Car Wash to Overweight From Neutral, Price Target at $8.50 | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,415 | 2,815 | 2,714 | 2,499 | - | - |
| Enterprise Value (EV) 1 | 6,306 | 3,660 | 3,606 | 3,373 | 3,356 | 3,260 |
| P/E ratio | -228 x | 27.1 x | 36 x | 26.8 x | 21.4 x | 19.6 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 7.14 x | 3.21 x | 2.93 x | 2.5 x | 2.29 x | 2.07 x |
| EV / Revenue | 8.32 x | 4.18 x | 3.89 x | 3.38 x | 3.08 x | 2.71 x |
| EV / EBITDA | 24.8 x | 13 x | 12.6 x | 11 x | 10 x | 8.53 x |
| EV / FCF | 133 x | 21.6 x | -29.2 x | -52.6 x | -58.7 x | - |
| FCF Yield | 0.75% | 4.63% | -3.42% | -1.9% | -1.7% | - |
| Price to Book | 8.32 x | 3.53 x | 2.98 x | 2.42 x | 2.14 x | 1.85 x |
| Nbr of stocks (in thousands) | 297,341 | 304,993 | 314,070 | 319,509 | - | - |
| Reference price 2 | 18.21 | 9.230 | 8.640 | 7.820 | 7.820 | 7.820 |
| Announcement Date | 3/24/22 | 2/23/23 | 2/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 758.4 | 876.5 | 927.1 | 998.3 | 1,090 | 1,205 |
| EBITDA 1 | - | 254.3 | 281.6 | 285.9 | 305.3 | 335.7 | 382.3 |
| EBIT 1 | - | 203.8 | 220.1 | 215.9 | 212.5 | 241 | 271.4 |
| Operating Margin | - | 26.87% | 25.11% | 23.29% | 21.29% | 22.11% | 22.52% |
| Earnings before Tax (EBT) 1 | - | -47.14 | 145.8 | 103 | 110.1 | 136.7 | 157.2 |
| Net income 1 | 60.4 | -22.04 | 112.9 | 80.13 | 94.5 | 119.5 | 132 |
| Net margin | - | -2.91% | 12.88% | 8.64% | 9.47% | 10.96% | 10.95% |
| EPS 2 | 21.02 | -0.0800 | 0.3400 | 0.2400 | 0.2920 | 0.3660 | 0.4000 |
| Free Cash Flow 1 | - | 47.59 | 169.6 | -123.5 | -64.14 | -57.16 | - |
| FCF margin | - | 6.28% | 19.35% | -13.32% | -6.42% | -5.24% | - |
| FCF Conversion (EBITDA) | - | 18.71% | 60.22% | - | - | - | - |
| FCF Conversion (Net income) | - | - | 150.22% | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 6/2/21 | 3/24/22 | 2/23/23 | 2/21/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 191.5 | 219.4 | 225.2 | 217.6 | 214.4 | 226 | 236.9 | 234.1 | 230.1 | 239.2 | 255.3 | 253.4 | 250.4 | 262.6 | 279.2 |
| EBITDA 1 | 57.35 | 74.85 | 74.48 | 66.13 | 66.19 | 70.98 | 73.86 | 71.6 | 69.49 | 75.17 | 79.33 | 76.78 | 74.76 | 84.37 | 90.95 |
| EBIT 1 | 43.32 | 59.9 | 59.34 | 50.94 | 49.88 | 53.67 | 57.35 | 54 | 50.92 | 55.58 | 56.59 | 53.35 | 50.77 | 60.03 | 69.65 |
| Operating Margin | 22.63% | 27.3% | 26.35% | 23.41% | 23.27% | 23.75% | 24.21% | 23.07% | 22.12% | 23.24% | 22.17% | 21.06% | 20.27% | 22.86% | 24.94% |
| Earnings before Tax (EBT) 1 | 40.96 | 43.77 | 45.55 | 32.81 | 23.69 | 27.83 | 34.34 | 23.96 | 16.92 | 25.83 | 32.62 | 28.06 | 24.87 | - | - |
| Net income 1 | 36.3 | 35.49 | 35.66 | - | 17.76 | 21.14 | 27.13 | 19.48 | 12.38 | 16.64 | 26 | 23.45 | 21.57 | 34 | 41.7 |
| Net margin | 18.96% | 16.17% | 15.84% | - | 8.28% | 9.35% | 11.45% | 8.32% | 5.38% | 6.96% | 10.19% | 9.26% | 8.61% | 12.95% | 14.93% |
| EPS 2 | 0.1100 | 0.1100 | 0.1100 | 0.0700 | 0.0500 | 0.0600 | 0.0800 | 0.0600 | 0.0400 | 0.0500 | 0.0815 | 0.0755 | 0.0682 | 0.0950 | 0.1200 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/24/22 | 5/12/22 | 8/11/22 | 11/10/22 | 2/23/23 | 5/2/23 | 8/3/23 | 11/2/23 | 2/21/24 | 5/1/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 892 | 845 | 892 | 875 | 858 | 762 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 3.506 x | 3.002 x | 3.121 x | 2.865 x | 2.555 x | 1.992 x |
| Free Cash Flow 1 | - | 47.6 | 170 | -123 | -64.1 | -57.2 | - |
| ROE (net income / shareholders' equity) | - | 40.5% | 17.9% | 12.3% | 11% | 11.5% | 12% |
| ROA (Net income/ Total Assets) | - | - | - | 3.78% | 3.56% | 3.87% | - |
| Assets 1 | - | - | - | 2,121 | 2,653 | 3,089 | - |
| Book Value Per Share 2 | - | 2.190 | 2.610 | 2.900 | 3.230 | 3.660 | 4.240 |
| Cash Flow per Share 2 | - | 0.6200 | 0.7000 | 0.6200 | 0.7800 | 0.8700 | - |
| Capex 1 | - | 126 | 192 | 328 | 373 | 350 | 353 |
| Capex / Sales | - | 16.58% | 21.86% | 35.39% | 37.33% | 32.07% | 29.25% |
| Announcement Date | 6/2/21 | 3/24/22 | 2/23/23 | 2/21/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D
Sell
Buy
Mean consensus
BUY
Number of Analysts
15
Last Close Price
7.82
USD
Average target price
9.535
USD
Spread / Average Target
+21.93%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -9.61% | 2.5B | |
| +2.54% | 10.11B | |
| +3.12% | 2.81B | |
| +6.46% | 2.11B | |
| -41.82% | 1.51B | |
| -1.64% | 1.01B | |
| -14.26% | 997M | |
| -41.54% | 680M | |
| -6.06% | 675M | |
| -58.33% | 367M |
- Stock Market
- Equities
- MCW Stock
- Financials Mister Car Wash, Inc.
