MRU.TO
Metro Inc
Price:  
73.45 
CAD
Volume:  
262,282.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRU.TO Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Metro Inc (MRU.TO) is 87.24 CAD. This MRU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.45 CAD, the upside of Metro Inc is %.

The range of the Intrinsic Value is 64.41 - 128.97 CAD

73.45 CAD
Stock Price
87.24 CAD
Intrinsic Value
Intrinsic Value Details

MRU.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.41 - 128.97 87.24 18.8%
DCF (Growth 10y) 83.29 - 159.93 110.48 50.4%
DCF (EBITDA 5y) 50.91 - 67.36 60.19 -18.1%
DCF (EBITDA 10y) 70.97 - 96.18 84.13 14.5%
Fair Value 22.29 - 22.29 22.29 -69.66%
P/E 58.39 - 69.73 64.87 -11.7%
EV/EBITDA 29.99 - 57.18 41.62 -43.3%
EPV 127.21 - 184.78 156.00 112.4%
DDM - Stable 40.97 - 96.32 68.64 -6.5%
DDM - Multi 55.54 - 102.60 72.17 -1.7%

MRU.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,675.43
Beta 0.54
Outstanding shares (mil) 227.03
Enterprise Value (mil) 21,174.23
Market risk premium 5.10%
Cost of Equity 6.89%
Cost of Debt 4.30%
WACC 6.12%