Valuation Metro Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 14/04/2026 am IST			5-day change	1st Jan Change
92.73 ^CAD	-0.22%		-4.28%	-6.13%

30/03	Metro Inc. Responds to Strike of Unionized Employees At Produce Distribution Centre in Laval, Commits to Negotiated Agreement	CI
30/03	Metro Inc announces strike by unionized employees in Laval, transportation, & head office	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,717	16,848	15,991	18,910	19,920	19,678	-	-
Change	-	14.48%	-5.09%	18.25%	5.34%	-1.22%	-	-
Enterprise Value (EV) ¹	16,908	20,956	20,286	23,191	24,455	23,377	23,315	23,204
Change	-	23.94%	-3.2%	14.32%	5.45%	-4.41%	-0.26%	-0.48%
P/E ratio	18.1x	20.1x	16.1x	20.6x	19.9x	18.8x	17.9x	17x
PBR	-	-	-	-	2.82x	2.78x	2.6x	2.45x
PEG	-	3.72x	0.7x	-3.73x	1.6x	2.72x	3.85x	2.94x
Capitalization / Revenue	0.8x	0.89x	0.77x	0.89x	0.91x	0.87x	0.84x	0.81x
EV / Revenue	0.92x	1.11x	0.98x	1.09x	1.11x	1.03x	0.99x	0.96x
EV / EBITDA	9.76x	11.4x	10.3x	11.7x	11.7x	10.7x	10.2x	9.8x
EV / EBIT	13.5x	15.2x	14x	16.4x	16.4x	14.7x	14x	13.3x
EV / FCF	15.9x	22.3x	21x	21.1x	20.1x	24x	21.9x	21.4x
FCF Yield	6.29%	4.48%	4.76%	4.74%	4.97%	4.17%	4.57%	4.68%
Dividend per Share ²	1	1.1	1.21	1.34	1.48	1.622	1.79	1.947
Rate of return	1.66%	1.56%	1.73%	1.58%	1.61%	1.75%	1.93%	2.1%
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%	32.8%	34.5%	35.5%
Net sales ¹	18,283	18,889	20,725	21,220	22,007	22,732	23,448	24,260
EBITDA ¹	1,732	1,845	1,970	1,987	2,083	2,186	2,292	2,368
EBIT ¹	1,254	1,380	1,444	1,417	1,488	1,588	1,670	1,743
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	3,699	3,637	3,527
Reference price ²	60.26	70.52	69.88	84.84	92.20	92.93	92.93	92.93
Nbr of stocks (in thousands)	2,44,219	2,38,906	2,28,833	2,22,888	2,16,050	2,11,745	-	-
Announcement Date	17/11/21	16/11/22	15/11/23	20/11/24	19/11/25	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
METRO INC.	18.77x	1.03x	10.69x	1.75%	1.42TCr
WALMART INC.	43.74x	1.43x	21.59x	0.77%	1,01100Cr
LOBLAW COMPANIES LIMITED	27.85x	1.19x	10.25x	0.94%	5.33TCr
AHOLD DELHAIZE N.V.	15.02x	0.55x	6.91x	3.08%	4.23TCr
KROGER CO. (THE)	13.21x	0.37x	6.77x	2.09%	4.16TCr
TESCO PLC	17.97x	0.58x	8.6x	2.97%	4.16TCr
SYSCO CORPORATION	17.21x	0.55x	10.52x	2.97%	3.48TCr
WOOLWORTHS GROUP LIMITED	39.7x	0.85x	9.82x	2.67%	3.19TCr
AEON CO., LTD.	72.67x	0.76x	12.54x	0.77%	3.07TCr
GEORGE WESTON LIMITED	21.67x	0.73x	6.11x	1.36%	2.7TCr
Average	28.78x	0.80x	10.38x	1.94%	13.28TCr
Weighted average by Cap.	39.58x	1.26x	18.58x	1.09%