XNAS
MCW
Market cap2.45bUSD
May 20, Last price
7.55USD
1D
-0.53%
1Q
-0.66%
IPO
-66.29%
Name
Mister Car Wash Inc
Chart & Performance
P/E
34.92
P/S
2.47
EPS
0.22
Div Yield, %
—
Shrs. gr., 5y
2.16%
Rev. gr., 5y
9.58%
Revenues
995m
+7.30%
Net income
70m
-12.34%
CFO
249m
+21.48%
Profile
Mister Car Wash, Inc., together with its subsidiaries, provides conveyorized car wash services in the United States. It offers express exterior and interior cleaning services. As of June 16, 2022, it operated 407 car wash locations in 21 states. The company was formerly known as Hotshine Holdings, Inc. and changed its name to Mister Car Wash, Inc. in March 2021. Mister Car Wash, Inc. was founded in 1969 and is headquartered in Tucson, Arizona.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 994,727 7.30% | 927,070 5.77% | 876,506 15.58% | |||
Cost of revenue | 398,685 | 469,425 | 371,956 | |||
Unusual Expense (Income) | ||||||
NOPBT | 596,042 | 457,645 | 504,550 | |||
NOPBT Margin | 59.92% | 49.36% | 57.56% | |||
Operating Taxes | 32,428 | 22,911 | 32,924 | |||
Tax Rate | 5.44% | 5.01% | 6.53% | |||
NOPAT | 563,614 | 434,734 | 471,626 | |||
Net income | 70,239 -12.34% | 80,130 -29.03% | 112,900 -612.13% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 6,510 | 9,777 | 8,971 | |||
BB yield | -0.27% | -0.34% | -0.30% | |||
| Debt | ||||||
Debt current | 56,710 | 89,450 | 41,035 | |||
Long-term debt | 1,857,540 | 2,589,033 | 2,485,973 | |||
Deferred revenue | ||||||
Other long-term liabilities | 910,860 | 4,417 | 6,832 | |||
Net debt | 1,846,787 | 2,659,436 | 2,740,749 | |||
| Cash flow | ||||||
Cash from operating activities | 248,620 | 204,653 | 229,201 | |||
CAPEX | (330,079) | (328,124) | (191,615) | |||
Cash from investing activities | (199,852) | (259,365) | (190,131) | |||
Cash from financing activities | (275) | 8,609 | 6,294 | |||
FCF | 403,587 | 206,238 | 295,567 | |||
| Balance | ||||||
Cash | 67,463 | 19,047 | 65,152 | |||
Long term investments | (278,893) | |||||
Excess cash | 17,727 | |||||
Stockholders' equity | 168,088 | 97,764 | 17,549 | |||
Invested Capital | 2,852,070 | 2,745,237 | 2,510,516 | |||
ROIC | 20.14% | 16.54% | 19.13% | |||
ROCE | 20.06% | 16.25% | 19.68% | |||
| EV | ||||||
Common stock shares outstanding | 329,513 | 328,240 | 327,560 | |||
Price | 7.29 -15.63% | 8.64 -6.39% | 9.23 -49.31% | |||
Market cap | 2,402,151 -15.30% | 2,835,990 -6.20% | 3,023,383 -44.68% | |||
EV | 4,248,938 | 5,495,426 | 5,764,132 | |||
EBITDA | 677,408 | 527,636 | 566,130 | |||
EV/EBITDA | 6.27 | 10.42 | 10.18 | |||
Interest | 79,488 | 75,104 | 41,895 | |||
Interest/NOPBT | 13.34% | 16.41% | 8.30% | |||