Valuation Metro Inc. OTC Markets

Stocks

Market Closed - OTC Markets 09:33:36 2025-12-31 EST			5-day change	1st Jan Change
69.84 ^USD	-.--%		-.--%	-

08-28	Metro Advances Its Discount Stores to Attract Value-Conscious Consumers
08-12	Metro Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended July 04, 2026	CI

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	18,582	-	-
Change	-	14.48%	-5.09%	18.25%	5.34%	-6.72%	-	-
Enterprise Value (EV) ¹	16,908	20,956	20,286	23,191	24,455	22,077	22,002	21,921
Change	-	23.94%	-3.2%	14.32%	5.45%	-9.72%	-0.34%	-0.37%
P/E	18.1x	20.1x	16.1x	20.6x	19.9x	18x	16.3x	15.1x
PBR	-	-	-	-	2.82x	2.69x	2.53x	2.4x
PEG	-	3.72x	0.7x	-3.73x	1.6x	3.14x	1.5x	1.99x
Capitalization / Revenue	0.8x	0.89x	0.77x	0.89x	0.91x	0.82x	0.79x	0.76x
EV / Revenue	0.92x	1.11x	0.98x	1.09x	1.11x	0.98x	0.94x	0.9x
EV / EBITDA	9.76x	11.4x	10.3x	11.7x	11.7x	10.8x	9.66x	9.09x
EV / EBIT	13.5x	15.2x	14x	16.4x	16.4x	15.2x	13.4x	12.4x
EV / FCF	15.9x	22.3x	21x	21.1x	20.1x	27.5x	23.4x	20.3x
FCF Yield	6.29%	4.48%	4.76%	4.74%	4.97%	3.63%	4.27%	4.92%
Dividend per Share ²	1	1.1	1.21	1.34	1.48	1.63	1.838	2
Rate of return	1.66%	1.56%	1.73%	1.58%	1.61%	1.85%	2.08%	2.27%
EPS ²	3.33	3.51	4.35	4.11	4.63	4.895	5.41	5.82
Distribution rate	30%	31.3%	27.8%	32.6%	32%	33.3%	34%	34.4%
Net sales ¹	18,283	18,889	20,725	21,220	22,007	22,541	23,431	24,422
EBITDA ¹	1,732	1,845	1,970	1,987	2,083	2,046	2,277	2,413
EBIT ¹	1,254	1,380	1,444	1,417	1,488	1,453	1,640	1,767
Net income ¹	825.7	849.5	1,019	928.8	1,017	1,050	1,119	1,154
Net Debt ¹	2,191	4,108	4,295	4,281	4,535	3,495	3,421	3,339
Reference price ²	60.26	70.52	69.88	84.84	92.20	88.16	88.16	88.16
Nbr of stocks (in thousands)	244,219	238,906	228,833	222,888	216,050	209,630	-	-
Announcement Date	11/17/21	11/16/22	11/15/23	11/20/24	11/19/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WALMART INC.	36.71x	1.18x	18.13x	0.94%	839B
LOBLAW COMPANIES LIMITED	23.73x	1.14x	9.91x	1%	51.21B
SYSCO CORPORATION	16.35x	0.63x	11.84x	2.69%	39.43B
TESCO PLC	15.32x	0.53x	7.77x	3.36%	39.35B
KROGER CO. (THE)	11.25x	0.33x	6.06x	2.56%	34.91B
WOOLWORTHS GROUP LIMITED	26.27x	0.82x	9.49x	2.81%	33.63B
AHOLD DELHAIZE N.V.	11.53x	0.45x	5.67x	4.08%	31.44B
GEORGE WESTON LIMITED	20.51x	0.76x	6.35x	1.26%	26.97B
AEON CO., LTD.	52.37x	0.56x	9.43x	1.08%	24.49B
Average	23.78x	0.71x	9.41x	2.2%	124.47B
Weighted average by Cap.	32.79x	1.06x	15.71x	1.3%