investorscraft@gmail.com

Intrinsic ValueMetro Inc. (MRU.TO)

Previous Close$90.39
Intrinsic Value
Upside potential
Previous Close
$90.39

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Metro Inc. is a leading Canadian retailer operating in the food and pharmaceutical sectors, with a diversified presence across supermarkets, discount stores, and drugstores. The company’s core revenue model is driven by its extensive network of approximately 963 food stores and 649 drugstores under well-known banners such as Metro, Super C, Jean Coutu, and Brunet. Its product offerings span fresh groceries, baked goods, prepared foods, and private-label pharmaceuticals, catering to a broad consumer base. Metro’s strategic positioning includes a mix of premium and discount formats, allowing it to capture value-conscious shoppers while maintaining a foothold in higher-margin segments through banners like Metro Plus and Premiere Moisson. The company also benefits from vertical integration, with in-house generic drug manufacturing and online grocery services enhancing its competitive edge. Operating primarily in Québec and Ontario, Metro holds a strong regional market share, competing with national players like Loblaw and Empire Company. Its dual focus on food and pharmaceuticals provides resilience against economic cycles, as both sectors are essential and less susceptible to discretionary spending cuts.

Revenue Profitability And Efficiency

Metro reported revenue of CAD 21.22 billion for the fiscal year, with net income of CAD 928.8 million, reflecting a disciplined approach to cost management and operational efficiency. The company’s diluted EPS of CAD 4.11 underscores its profitability, supported by stable margins in both its grocery and pharmaceutical segments. Operating cash flow of CAD 1.68 billion highlights strong cash generation capabilities, though capital expenditures of CAD 499 million indicate ongoing investments in store upgrades and digital infrastructure.

Earnings Power And Capital Efficiency

Metro’s earnings power is anchored in its recurring revenue streams from essential goods, with a beta of 0.298 indicating lower volatility compared to the broader market. The company’s capital efficiency is evident in its ability to sustain profitability while funding growth initiatives, though its leverage ratio warrants monitoring given total debt of CAD 4.31 billion against modest cash reserves of CAD 29.4 million.

Balance Sheet And Financial Health

Metro’s balance sheet reflects a leveraged but manageable position, with total debt of CAD 4.31 billion offset by robust operating cash flows. The company’s liquidity position is adequate, though its cash reserves are relatively low at CAD 29.4 million. Debt levels are sustainable given the defensive nature of its business, but refinancing risks could arise in a higher-interest-rate environment.

Growth Trends And Dividend Policy

Metro has demonstrated consistent growth through organic store expansions and acquisitions, particularly in the pharmacy segment. The company’s dividend policy is shareholder-friendly, with a dividend per share of CAD 1.41, supported by stable cash flows. Future growth may hinge on e-commerce adoption and private-label penetration, though competitive pressures in the grocery sector could limit margin expansion.

Valuation And Market Expectations

With a market capitalization of CAD 23.12 billion, Metro trades at a premium reflective of its defensive qualities and market leadership. Investors likely value its resilient business model and dividend yield, though valuation multiples may face pressure if margin compression persists amid inflationary headwinds.

Strategic Advantages And Outlook

Metro’s strategic advantages include its regional dominance, diversified revenue streams, and vertical integration in pharmaceuticals. The outlook remains stable, with growth opportunities in private-label products and online grocery services. However, the company must navigate labor costs, supply chain disruptions, and competitive pricing to maintain its market position.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount