Company Valuation: MTY Food Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: November 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,364 1,495 1,256 1,124 864.3 726.4 - -
Change - 9.66% -16.01% -10.52% -23.09% -15.96% - -
Enterprise Value (EV) 1 1,663 1,997 1,967 1,780 1,445 1,266 1,165 1,130
Change - 20.07% -1.49% -9.51% -18.85% -12.33% -7.99% -3%
P/E - - - - - - - -
PBR 2.1x 2.07x 1.54x - - - - -
PEG - - - - - - - -
Capitalization / Revenue 2.47x 2.09x 1.07x 0.97x 0.73x 0.67x 0.67x 0.66x
EV / Revenue 3.01x 2.79x 1.68x 1.54x 1.21x 1.16x 1.08x 1.03x
EV / EBITDA 9.86x 10.7x 7.23x 6.73x 4.95x 5.17x 4.61x 4.36x
EV / EBIT 13.4x 14.6x 10.8x 10.3x 7.22x 7.57x 6.69x 6.19x
EV / FCF 12.5x 15.3x 12.9x 10.1x 11.7x 10.2x 8.55x 6.81x
FCF Yield 7.97% 6.52% 7.75% 9.95% 8.51% 9.79% 11.7% 14.7%
Dividend per Share 2 0.37 0.84 1 1.12 1.32 1.48 1.61 1.69
Rate of return 0.67% 1.37% 1.94% 2.35% 3.49% 4.65% 5.06% 5.31%
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 551.9 716.5 1,169 1,160 1,190 1,092 1,077 1,100
EBITDA 1 168.6 187.4 271.9 264.5 291.9 245 253 259.5
EBIT 1 124 136.3 182.4 172.7 200.1 167.3 174.1 182.7
Net income - - - - - - - -
Net Debt 1 299.5 501.5 711.1 656.2 580.2 540.1 438.9 404
Reference price 2 55.19 61.25 51.50 47.75 37.84 31.80 31.80 31.80
Nbr of stocks (in thousands) 24,706 24,413 24,388 23,535 22,841 22,841 - -
Announcement Date 2/17/22 2/16/23 2/15/24 2/14/25 2/19/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.16x5.17x4.65% 519M
19.39x7.62x13.79x3.02% 176B
29.66x3.65x20.65x-.--% 42.3B
16.57x5.45x16.27x2.19% 37.66B
16.47x3.8x11.84x3.54% 25.42B
13.91x0.99x6.51x2.89% 14B
15.45x2.79x13.03x2.71% 9.73B
28.91x2.39x - 0.84% 6.66B
19.77x2.13x8.67x3.96% 5.56B
Average 20.02x 3.33x 11.99x 2.65% 35.28B
Weighted average by Cap. 20.04x 5.87x 14.41x 2.52%

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

  1. Stock Market
  2. Stocks
  3. MTY Stock
  4. Valuation MTY Food Group Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!