|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 92.55 CAD | +1.08% |
|
+2.53% | -6.48% |
| Jun. 25 | Metro Rejects Latest Union Counteroffer in Quebec Strike; Lowers Third-quarter Outlook | MT |
| Jun. 02 | Metro CEO Eric La Fleche to Retire, Marc Giroux Appointed New CEO | MT |
Company Valuation: Metro Inc.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,717 | 16,848 | 15,991 | 18,910 | 19,920 | 19,210 | - | - |
| Change | - | 14.48% | -5.09% | 18.25% | 5.34% | -3.57% | - | - |
| Enterprise Value (EV) 1 | 16,908 | 20,956 | 20,286 | 23,191 | 24,455 | 22,616 | 22,542 | 22,480 |
| Change | - | 23.94% | -3.2% | 14.32% | 5.45% | -7.52% | -0.33% | -0.27% |
| P/E | 18.1x | 20.1x | 16.1x | 20.6x | 19.9x | 18.5x | 17.7x | 16.7x |
| PBR | - | - | - | - | 2.82x | 2.79x | 2.62x | 2.48x |
| PEG | - | 3.72x | 0.7x | -3.73x | 1.6x | 2.68x | 3.81x | 2.88x |
| Capitalization / Revenue | 0.8x | 0.89x | 0.77x | 0.89x | 0.91x | 0.85x | 0.82x | 0.79x |
| EV / Revenue | 0.92x | 1.11x | 0.98x | 1.09x | 1.11x | 1x | 0.96x | 0.92x |
| EV / EBITDA | 9.76x | 11.4x | 10.3x | 11.7x | 11.7x | 10.6x | 9.88x | 9.41x |
| EV / EBIT | 13.5x | 15.2x | 14x | 16.4x | 16.4x | 14.4x | 13.7x | 12.8x |
| EV / FCF | 15.9x | 22.3x | 21x | 21.1x | 20.1x | 25.6x | 22.8x | 20.6x |
| FCF Yield | 6.29% | 4.48% | 4.76% | 4.74% | 4.97% | 3.9% | 4.39% | 4.86% |
| Dividend per Share 2 | 1 | 1.1 | 1.21 | 1.34 | 1.48 | 1.63 | 1.83 | 1.985 |
| Rate of return | 1.66% | 1.56% | 1.73% | 1.58% | 1.61% | 1.78% | 2% | 2.17% |
| EPS 2 | 3.33 | 3.51 | 4.35 | 4.11 | 4.63 | 4.95 | 5.18 | 5.48 |
| Distribution rate | 30% | 31.3% | 27.8% | 32.6% | 32% | 32.9% | 35.3% | 36.2% |
| Net sales 1 | 18,283 | 18,889 | 20,725 | 21,220 | 22,007 | 22,665 | 23,453 | 24,310 |
| EBITDA 1 | 1,732 | 1,845 | 1,970 | 1,987 | 2,083 | 2,132 | 2,282 | 2,389 |
| EBIT 1 | 1,254 | 1,380 | 1,444 | 1,417 | 1,488 | 1,567 | 1,649 | 1,753 |
| Net income 1 | 825.7 | 849.5 | 1,019 | 928.8 | 1,017 | 1,049 | 1,075 | 1,102 |
| Net Debt 1 | 2,191 | 4,108 | 4,295 | 4,281 | 4,535 | 3,406 | 3,332 | 3,270 |
| Reference price 2 | 60.26 | 70.52 | 69.88 | 84.84 | 92.20 | 91.56 | 91.56 | 91.56 |
| Nbr of stocks (in thousands) | 244,219 | 238,906 | 228,833 | 222,888 | 216,050 | 209,803 | - | - |
| Announcement Date | 11/17/21 | 11/16/22 | 11/15/23 | 11/20/24 | 11/19/25 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.5x | 1x | 10.61x | 1.78% | 13.56B | |
| 38.69x | 1.25x | 19.14x | 0.89% | 893B | |
| 27.93x | 1.19x | 10.32x | 0.97% | 51.9B | |
| 20.47x | 0.61x | 11.64x | 2.63% | 39.23B | |
| 15.39x | 0.53x | 7.78x | 3.36% | 39.03B | |
| 11.85x | 0.34x | 6.24x | 2.47% | 36.67B | |
| 13.11x | 0.49x | 6.25x | 3.55% | 35.97B | |
| 46.83x | 0.91x | 10.69x | 2.33% | 34.29B | |
| 21.8x | 0.73x | 6.29x | 1.41% | 26.36B | |
| 52.55x | 0.63x | 10.52x | 1.03% | 24.1B | |
| Average | 26.71x | 0.77x | 9.95x | 2.04% | 119.41B | |
| Weighted average by Cap. | 35.18x | 1.11x | 16.56x | 1.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MRU Stock
- Valuation Metro Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
