MCW - NASDAQ
Mister Car Wash, Inc.
$7.10
+0.28%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.
At a Glance
Live SnapshotMister Car Wash, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $571.4M | $1.1B | $2.3B | $4.6B | $9.1B | $18.3B | $36.6B | $73.1B | $146.3B | $292.6B |
| Maintenance CapEx | -$102.2M | -$204.3M | -$408.6M | -$817.3M | -$1.6B | -$3.3B | -$6.5B | -$13.1B | -$26.2B | -$52.3B |
| Owner Earnings | $469.2M | $938.5M | $1.9B | $3.8B | $7.5B | $15.0B | $30.0B | $60.1B | $120.1B | $240.3B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $434.5M | $804.6M | $1.5B | $2.8B | $5.1B | $9.5B | $17.5B | $32.5B | $60.1B | $111.3B |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.