As of 2024-12-15, the Intrinsic Value of Metro Inc (MRU.TO) is
98.91 CAD. This MRU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 93.06 CAD, the upside of Metro Inc is
6.30%.
The range of the Intrinsic Value is 64.55 - 189.41 CAD
98.91 CAD
Intrinsic Value
MRU.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.55 - 189.41 |
98.91 |
6.3% |
| DCF (Growth 10y) |
78.05 - 208.15 |
114.12 |
22.6% |
| DCF (EBITDA 5y) |
55.09 - 74.85 |
69.33 |
-25.5% |
| DCF (EBITDA 10y) |
70.24 - 97.73 |
87.46 |
-6.0% |
| Fair Value |
20.95 - 20.95 |
20.95 |
-77.49% |
| P/E |
70.47 - 93.83 |
82.51 |
-11.3% |
| EV/EBITDA |
38.49 - 70.57 |
57.01 |
-38.7% |
| EPV |
120.62 - 174.46 |
147.54 |
58.5% |
| DDM - Stable |
38.98 - 124.22 |
81.60 |
-12.3% |
| DDM - Multi |
57.74 - 139.20 |
81.18 |
-12.8% |
MRU.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,677.93 |
| Beta |
0.71 |
| Outstanding shares (mil) |
222.20 |
| Enterprise Value (mil) |
25,080.33 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.28% |
| Cost of Debt |
4.29% |
| WACC |
6.57% |