Valuation Empire Company Limited OTC Markets

Stocks

Market Closed - OTC Markets 11:55:25 2026-09-22 EDT			5-day change	1st Jan Change
33.71 ^USD	+0.81%		+1.51%	-3.82%

09-22	Competition Bureau And Empire Company Strike Property Controls Agreement	MT
09-10	Empire Company Limited, Q1 2027 Earnings Call, Sep 10, 2026

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	11,151	9,284	7,801	11,850	10,513	10,529	-	-
Change	-	-16.75%	-15.98%	51.91%	-11.28%	0.15%	-	-
Enterprise Value (EV) ¹	11,515	10,075	8,636	12,647	11,470	11,617	11,685	10,529
Change	-	-12.51%	-14.28%	46.44%	-9.3%	1.28%	0.59%	-9.89%
P/E	-	13.8x	-	-	-	-	-	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	0.37x	0.3x	0.25x	0.38x	0.33x	0.32x	0.31x	0.3x
EV / Revenue	0.38x	0.33x	0.28x	0.4x	0.36x	0.35x	0.35x	0.3x
EV / EBITDA	4.94x	4.34x	3.71x	5.22x	4.59x	4.42x	4.26x	3.74x
EV / EBIT	8.44x	7.8x	6.87x	10.1x	8.61x	8.15x	7.83x	6.94x
EV / FCF	7.81x	9.77x	6.31x	8.5x	9.44x	21.5x	19.9x	-
FCF Yield	12.8%	10.2%	15.9%	11.8%	10.6%	4.66%	5.02%	-
Dividend per Share ²	0.6	0.66	0.73	0.8	0.88	0.97	1.06	1.13
Rate of return	1.41%	1.82%	2.26%	1.57%	1.89%	2.06%	2.25%	2.4%
EPS ²	-	2.64	-	-	-	-	-	-
Distribution rate	-	25%	-	-	-	-	-	-
Net sales ¹	30,162	30,478	30,733	31,277	31,950	32,897	33,834	34,687
EBITDA ¹	2,331	2,322	2,328	2,423	2,500	2,630	2,742	2,816
EBIT ¹	1,364	1,292	1,257	1,256	1,332	1,426	1,492	1,517
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	364.4	791	835.8	797	957	1,088	1,156	-
Reference price ²	42.46	36.30	32.23	50.95	46.68	47.07	47.07	47.07
Nbr of stocks (in thousands)	262,624	255,749	242,028	232,576	225,217	223,695	-	-
Announcement Date	6/22/22	6/22/23	6/20/24	6/19/25	6/18/26	-	-	-

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.($)
WALMART INC.	38.38x	1.23x	18.87x	0.9%	877B
LOBLAW COMPANIES LIMITED	23.9x	1.15x	9.98x	0.99%	50.54B
TESCO PLC	15.46x	0.53x	7.82x	3.33%	38.92B
SYSCO CORPORATION	15.44x	0.62x	11.52x	2.88%	37.95B
KROGER CO. (THE)	11.45x	0.32x	6.06x	2.59%	34.04B
WOOLWORTHS GROUP LIMITED	25.95x	0.81x	9.4x	2.84%	32.63B
AHOLD DELHAIZE N.V.	11.65x	0.45x	5.71x	4.04%	31.11B
GEORGE WESTON LIMITED	20.7x	0.77x	6.39x	1.25%	26.69B
AEON CO., LTD.	50.46x	0.55x	9.24x	1.12%	22.96B
Average	23.71x	0.72x	9.44x	2.22%	127.97B
Weighted average by Cap.	34.17x	1.10x	16.38x	1.25%