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 1,124 864.3 770.9 - -
Change - 9.66% -16.01% -10.52% -23.09% -10.81% - -
Enterprise Value (EV) 1 1,663 1,997 1,967 1,780 1,445 1,299 1,192 1,141
Change - 20.07% -1.49% -9.51% -18.85% -10.09% -8.19% -4.31%
P/E - - - - - - - -
PBR 2.1x 2.07x 1.54x - - - - -
PEG - - - - - - - -
Capitalization / Revenue 2.47x 2.09x 1.07x 0.97x 0.73x 0.71x 0.68x 0.65x
EV / Revenue 3.01x 2.79x 1.68x 1.54x 1.21x 1.2x 1.05x 0.97x
EV / EBITDA 9.86x 10.7x 7.23x 6.73x 4.95x 5.32x 4.7x 4.36x
EV / EBIT 13.4x 14.6x 10.8x 10.3x 7.22x 7.44x 6.79x 6.03x
EV / FCF 12.5x 15.3x 12.9x 10.1x 11.7x 11.3x 8.08x 5.76x
FCF Yield 7.97% 6.52% 7.75% 9.95% 8.51% 8.82% 12.4% 17.4%
Dividend per Share 2 0.37 0.84 1 1.12 1.32 1.48 1.665 1.745
Rate of return 0.67% 1.37% 1.94% 2.35% 3.49% 4.39% 4.93% 5.17%
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 551.9 716.5 1,169 1,160 1,190 1,083 1,134 1,179
EBITDA 1 168.6 187.4 271.9 264.5 291.9 244.3 253.9 261.6
EBIT 1 124 136.3 182.4 172.7 200.1 174.6 175.5 189.1
Net income - - - - - - - -
Net Debt 1 299.5 501.5 711.1 656.2 580.2 527.8 421.4 370
Reference price 2 55.19 61.25 51.50 47.75 37.84 33.75 33.75 33.75
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 1.2x5.32x4.39% 545M
21.31x8.23x14.92x2.73% 195B
31.71x3.46x19.57x-.--% 45.22B
24.26x6.12x17.92x1.85% 45.08B
18.61x3.89x12.1x3.42% 26.11B
14.8x1.08x6.98x2.74% 14.87B
15.65x2.82x13.21x2.66% 9.96B
27.51x2.32x - 0.86% 6.32B
18.62x1.82x7.61x4.48% 4.69B
34.12x6.78x19.58x0.83% 4.17B
Average 22.95x 3.77x 13.02x 2.4% 35.21B
Weighted average by Cap. 22.62x 6.35x 15.26x 2.29%

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.