As of 2025-05-10, the Intrinsic Value of Metro Inc (MRU.TO) is 225.44 CAD. This MRU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.58 CAD, the upside of Metro Inc is 117.60%.
The range of the Intrinsic Value is 147.39 - 462.50 CAD
Based on its market price of 103.58 CAD and our intrinsic valuation, Metro Inc (MRU.TO) is undervalued by 117.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 147.39 - 462.50 | 225.44 | 117.6% |
| DCF (Growth 10y) | 177.47 - 512.07 | 260.91 | 151.9% |
| DCF (EBITDA 5y) | 105.31 - 138.27 | 126.02 | 21.7% |
| DCF (EBITDA 10y) | 137.03 - 182.77 | 162.99 | 57.4% |
| Fair Value | 26.66 - 26.66 | 26.66 | -74.26% |
| P/E | 85.44 - 104.27 | 94.86 | -8.4% |
| EV/EBITDA | 44.63 - 81.31 | 62.89 | -39.3% |
| EPV | 170.94 - 245.56 | 208.25 | 101.1% |
| DDM - Stable | 48.75 - 178.17 | 113.46 | 9.5% |
| DDM - Multi | 117.72 - 327.44 | 172.35 | 66.4% |
| Market Cap (mil) | 22,728.56 |
| Beta | 0.35 |
| Outstanding shares (mil) | 219.43 |
| Enterprise Value (mil) | 27,171.56 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.39% |
| Cost of Debt | 4.25% |
| WACC | 5.88% |