An independent two-stage DCF analysis by a frontier AI model.
" data-astro-cid-6gxvkmz2>The 10-year Treasury yields 4.18%. For a stable, wide-moat business like Cintas, we apply a required return (discount rate) of 9%. This reflects its dominant market position, recurring revenue model, and low historical volatility.
" data-astro-cid-6gxvkmz2>The 10-year Treasury yields 4.18%. For a stable, wide-moat business like Cintas, we apply a required return (discount rate) of 9%. This reflects its dominant market position, recurring revenue model, and low historical volatility.
" data-astro-cid-6gxvkmz2>We assume Cintas will grow cash flows at 3% in perpetuity after year 5. This is slightly above standard long-term GDP growth, reflecting its pricing power and structural tailwinds in the uniform and facilities services market.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 2.0% | $44.80 | $38.40 | $33.60 | $29.87 | $26.88 |
| 2.5% | $48.87 | $41.35 | $35.84 | $31.62 | $28.29 |
| 3.0% | $53.76 | $44.80 | $38.40 | $33.60 | $29.87 |
| 3.5% | $59.73 | $48.87 | $41.35 | $35.84 | $31.62 |
| 4.0% | $67.20 | $53.76 | $44.80 | $38.40 | $33.60 |
■ Undervalued vs current price ■ Overvalued vs current price
Westmount Research. "Cintas (CTAS) Intrinsic Value: A DCF Analysis." westmountfundamentals.com, March 18, 2026.
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.