Mullen Group Ltd. (MTL.TO) Analyst Estimates Quarterly - Discounting Cash Flows
MTL.TO
Mullen Group Ltd.
MTL.TO (TSX)
Period Ending: 2028
12-30
2028
09-30
2028
06-30
2028
03-30
2027
12-30
2027
09-30
2027
06-30
2027
03-30
2026
12-30
2026
09-30
2026
06-30
2026
03-30
2025
12-30
2025
09-30
2025
06-30
2025
03-30
2024
12-30
2024
09-30
2024
06-30
2024
03-30
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
12-29
2018
09-29
2018
06-29
2018
03-29
2017
12-29
2017
09-29
2017
06-29
2017
03-29
2016
12-29
2016
09-29
2016
06-29
2016
03-29
2015
12-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2014
03-29
2013
12-29
2013
09-29
2013
06-29
2013
03-29
2012
12-29
2012
09-29
2012
06-29
2012
03-29
2011
12-29
2011
09-29
2011
06-29
2011
03-29
2010
12-29
2010
09-29
2010
06-29
2010
03-29
2009
12-29
2009
09-29
2009
06-29
2009
03-29
2008
12-29
2008
09-29
2008
06-29
2008
03-29
2007
12-29
2007
09-29
2007
06-29
2007
03-29
2006
12-29
2006
09-29
2006
06-29
2006
03-29
2005
12-29
2005
09-29
2005
06-29
2005
03-29
2004
12-29
2004
06-29
2004
03-29
2003
12-29
2003
06-29
Number of Analysts
1234
6 7 8 7 8 7 5 5 4 2 2 2 1 1 1 1 2 2 2 3 4 4 4 4 2 2 2 2 6 8 8 7 9 8 7 8 8 8 8 7 10 10 9 9 9 9 8 7 7 8 10 9 9 9 8 7 6 7 6 7 6 5 6 5 6 5 3 3 3 5 5 3 2 2 4 4 4 3 4 4 4 3 4 3 3 3 2 3 2
Estimated Revenue
Low
1234
520 555.9 501.5 487.8 505.3 518 481.3 486.3 488.2 499.6 495.3 482.4 495.3 520.5 452.1 415.9 424.9 405 306.1 295.2 289.6 276.4 252.9 318.5 317.6 328.7 308.6 311.2 299 306.3 273.3 287.1 267.7 272.6 231.6 274.5 246.2 245.4 212 241 253.2 294.4 263.2 326 345.3 359.5 308.9 397.7 344.4 332.7 268.4 371 327.1 334.7 281.9 373.1 348.2 316.1 235.3 291.3 259.8 246.9 197.3 291.1 234.7 235.4 187.3 356.9 338.7 307.7 204.7 334.4 258 246 202.9 359.2 276.7 272.1 182.4 225.3 165.9 126.2 104.1 156.2 127.8 86.33 162.5 118.6 82.12
Average
1234
528 604 528.2 497.8 515 523.7 494.2 501.1 499.4 504.1 499.8 486.7 499.7 525.2 456.1 419.6 428.7 408.6 308.9 297.8 292.1 278.8 255.2 321.3 320.4 331.6 311.4 314 335.3 338.2 291.8 310.9 291.3 299.5 261.6 300.1 281.3 280.2 241.4 281.4 301.4 319.8 292.6 373.2 371.9 386.2 335.1 425.9 377 362.7 300.7 410.2 359.8 369.9 315 412.5 377.3 351.6 255.2 338.8 288.6 269.5 216.1 320.4 262 246.7 207.7 384.6 355.1 325.4 222.1 360.7 270 257.4 212.3 382.5 303.6 287.1 191.8 242.2 173.6 134.5 111.6 165.1 133.9 92.09 170 127.4 85.93
High
1234
538.5 637.5 541.8 525 525.4 534 507 513.5 514.7 508 503.6 490.4 503.6 529.3 459.6 422.9 432 411.8 311.2 300.1 294.4 281 257.2 323.8 322.9 334.2 313.8 316.4 351 349.5 301.1 320.5 313.8 343.5 271.1 320 299 311.1 259.1 297.8 316.6 331.5 315.9 421.3 384 406 352.9 444.1 393.7 385.7 332.1 441.8 376.4 394.8 339.3 431.4 385.5 366 267.9 352.9 310.6 286.3 231.8 332.7 277.1 248.2 220.5 397.8 357.6 328.8 232.9 373.3 271.3 258.7 213.4 389.8 326.1 291 193.8 249.4 174.4 137.5 114.7 167.5 134.6 94.31 170.8 131.3 86.35
Estimated EBITDA
Low
1234
89.19 95.35 86.01 83.66 86.66 88.84 82.56 83.41 83.74 85.7 84.96 82.73 252.6 89.28 77.54 71.33 64.8 62.76 60.73 63.18 61.04 57.06 24.79 44.01 50.85 56.38 38.39 -55.34 50.94 45.05 23.37 39.84 46.22 48.09 31.48 27.31 43.53 46.18 39.72 29.41 33.54 34.84 25.57 50.31 36.13 61.2 56.07 59 90.23 66.09 58.95 60.58 72.26 38.17 73.67 86.99 43.6 49.58 60.63 68.97 59.23 16.3 34.52 40.82 57.23 51.09 28.97 35.61 62.63 44.48 44.99 -316.5 44.25 42.19 46.53 48.78 50.96 49.68 46 42.51 30.43 14.02 29.53 27.73 30.39 20.88 23.95 16.9 14.08
Average
1234
90.55 103.6 90.59 85.38 88.33 89.82 84.76 85.95 85.65 86.46 85.72 83.47 259.7 90.08 78.23 71.97 65.28 65.44 61.63 64.58 61.19 59.65 25.88 46.04 50.91 56.55 39.84 -53.95 51.75 46.59 23.39 41.62 49.22 49.42 31.61 27.4 45.44 46.32 40.27 29.63 36.76 36.29 26.73 53.49 36.7 61.3 56.81 59.09 91.51 68.63 59.75 60.88 73.72 38.52 74.45 88.79 44.42 50.42 61.1 69.89 60.3 16.46 34.7 41.59 60.97 53.91 29.81 36.61 62.87 46.14 45.27 -307.3 45.39 43.28 47.19 51.41 52.96 49.84 46.88 43.68 30.98 14.1 29.95 27.99 30.95 21.29 24.56 17.34 14.74
High
1234
92.36 109.3 92.93 90.05 90.11 91.59 86.96 88.07 88.28 87.13 86.38 84.12 271.7 90.78 78.84 72.52 66.1 66.42 63.07 64.93 62.44 62.59 27.72 46.06 51.93 57.82 41.09 -53.02 52.43 46.65 23.7 41.83 49.7 53.22 32.51 28.55 45.48 47.91 40.74 29.98 37.25 37.14 27.53 58.48 36.79 61.91 57.37 60.4 91.89 70.53 61.27 62.68 74.07 38.95 76.68 90.87 45.6 50.85 65.02 72.19 61.07 16.52 35.67 42.16 64.1 57.07 30.6 37.6 63.42 47.35 45.85 -298.1 46.54 44.37 48.01 52.96 56.14 50 47.92 44.75 31.54 14.19 30.34 28.25 31.52 21.69 25.21 17.79 14.81
Estimated EBIT
Low
1234
53.35 57.03 51.45 50.04 51.84 53.14 49.38 49.89 50.09 51.26 50.82 49.48 139.4 53.4 46.38 42.67 35.75 34.63 33.5 34.86 33.68 31.48 6.2 9.88 25.27 29.76 14.92 -79.15 28.89 21.97 4.69 10.11 28.22 25.99 15.78 5.23 24.22 20.72 20.33 6.53 12.9 10.18 8.77 29.36 16.17 37.38 39.69 33.73 68.29 41.58 43.47 34.83 52.24 14.78 58.63 64.17 21.91 23.38 45.94 46.65 38.5 -7.26 22.32 15.97 37.19 29.14 18.42 10.54 38.6 17.09 32.69 -344 26.47 25.24 36.45 27.86 33.06 32.82 40.33 34.23 23.33 7.79 25.53 21.14 26.22 18.01 17.44 10.54 8.42
Average
1234
54.16 61.97 54.19 51.07 52.83 53.72 50.7 51.41 51.23 51.72 51.27 49.93 143.3 53.88 46.79 43.05 36.02 36.11 34 35.63 33.76 32.91 6.47 10.34 25.3 29.85 15.48 -77.17 29.35 22.72 4.7 10.56 30.05 26.71 15.85 5.24 25.28 20.78 20.62 6.59 14.14 10.6 9.17 31.21 16.43 37.45 40.21 33.78 69.25 43.18 44.06 35 53.3 14.91 59.26 65.5 22.32 23.77 46.3 47.27 39.2 -7.23 22.43 16.27 39.62 30.75 18.96 10.83 38.75 17.72 32.89 -334 36.61 25.89 36.97 29.36 34.36 32.93 41.1 35.17 23.75 7.83 25.89 21.33 26.69 18.36 17.89 10.82 8.82
High
1234
55.24 65.41 55.59 53.86 53.9 54.78 52.01 52.68 52.8 52.12 51.67 50.31 149.9 54.3 47.16 43.38 36.47 36.64 34.8 35.82 34.45 34.53 6.93 10.34 25.81 30.52 15.97 -75.84 29.73 22.75 4.76 10.62 30.35 28.76 16.3 5.46 25.3 21.49 20.85 6.66 14.33 10.85 9.45 34.12 16.47 37.82 40.61 34.53 69.54 44.38 45.18 36.03 53.55 15.08 61.03 67.03 22.91 23.98 49.27 48.83 39.7 -7.16 23.06 16.49 41.65 32.56 19.46 11.13 39.09 18.19 33.31 -324 36.61 26.54 37.62 30.25 36.42 33.03 42.01 36.03 24.18 7.88 26.23 21.53 27.19 18.71 18.36 11.1 8.86
Estimated Net Income
Low
1234
14.46 30.27 24.34 18.6 23.51 30.95 25.38 27.9 19.29 35.1 30.56 21.25 108 38.58 22.54 17.19 27.71 26.83 25.97 27.01 26.1 24.4 3.4 8.12 19.69 33.78 11.05 -79.5 21.37 15.58 1.41 5.52 23.75 22.44 12.24 -0.669 16.82 15.97 18.36 2.24 6.28 0.944 2.1 21.05 9.84 29.45 28.19 23.01 52.26 31.82 32.11 24.73 40.99 8.61 44.43 50.89 11.9 16.53 36.38 37.34 29.88 -7.76 16.05 13.33 30.81 20.03 16.27 7.48 39.36 28.1 30.48 -318.7 32.85 23.19 31.91 16.86 32.65 58.04 33.49 33.55 20.42 3.84 17.33 14.05 17.63 12.11 10.41 6.79 12.56
Average
1234
21.46 35.17 31.19 23.07 27.95 34.82 29.44 29.9 31.08 35.51 30.92 21.5 111 39.03 22.8 17.39 27.91 27.98 26.35 27.61 26.16 25.51 3.55 8.5 19.72 33.89 11.46 -77.51 21.71 16.11 1.41 5.76 25.29 23.06 12.29 -0.642 17.56 16.02 18.62 2.26 6.88 0.984 2.2 22.38 9.99 29.5 28.56 23.05 53 33.05 32.55 24.85 41.82 8.69 44.9 51.94 12.12 16.81 36.66 37.84 30.42 -7.73 16.13 13.58 32.82 21.14 16.74 7.69 39.51 29.15 30.67 -309.4 39.86 26.09 32.37 17.77 33.93 58.23 34.13 34.47 20.78 3.86 17.58 14.18 17.95 12.35 10.68 6.97 13.53
High
1234
29.82 39.44 40.57 29.97 31.35 40.62 33.51 32.89 36.44 35.86 31.23 21.71 116.2 39.43 23.03 17.57 28.26 28.4 26.97 27.76 26.7 26.76 3.81 8.5 20.11 34.65 11.82 -76.18 22 16.13 1.43 5.79 25.54 24.84 12.64 -0.64 17.57 16.57 18.83 2.28 6.97 1.01 2.26 24.47 10.01 29.79 28.84 23.56 53.22 33.96 33.38 25.59 42.02 8.79 46.24 53.16 12.45 16.95 39.01 39.09 30.81 -7.66 16.58 13.76 34.51 22.37 17.19 7.9 39.86 29.91 31.06 -300.1 41.55 28.99 32.93 18.3 35.97 58.41 34.89 35.32 21.15 3.88 17.81 14.31 18.29 12.59 10.96 7.15 13.66
Estimated SGA Expenses
Low
1234
66.28 70.85 63.91 62.16 64.4 66.01 61.34 61.98 62.22 63.68 63.13 61.47 267.7 66.34 57.61 53 68.69 66.53 64.37 66.97 64.7 60.48 50.54 65.75 66.79 73.45 37.72 38.99 39.53 43.26 35.86 35.55 30.51 38.36 28.1 33.29 28.83 36.92 29.77 33.33 30.53 39.14 28.42 34.93 31.87 39.8 27.88 16.02 13.68 14.63 9.62 14.52 12.2 15.01 10.28 14.46 13.9 18.68 9.72 14.13 11.68 14.7 9.1 36.26 28.61 34.43 18.06 41.93 47.73 48.44 23.26 42.9 32.88 31.35 22.17 38.97 34.68 37 21.37 22.14 18.77 20.62 12.6 14.9 12.91 8.87 15.1 13.87 10.47
Average
1234
67.29 76.98 67.32 63.44 65.63 66.74 62.98 63.86 63.64 64.25 63.69 62.02 275.3 66.93 58.13 53.48 69.2 69.37 65.33 68.46 64.86 63.23 52.75 68.79 66.87 73.67 39.15 39.67 40.15 44.74 35.89 37.13 32.49 39.42 28.22 33.39 30.09 37.03 30.18 33.58 33.46 40.77 29.71 37.13 32.37 39.87 28.25 16.04 13.87 15.2 9.75 14.59 12.45 15.15 10.39 14.76 14.16 18.99 9.79 14.32 11.89 14.84 9.15 36.94 30.48 36.33 18.58 43.11 47.92 50.24 23.4 44.22 33.73 32.16 22.48 41.08 36.05 37.12 21.78 22.75 19.1 20.73 12.78 15.04 13.15 9.05 15.48 14.23 10.95
High
1234
68.63 81.25 69.06 66.91 66.96 68.05 64.62 65.44 65.59 64.74 64.19 62.5 288 67.45 58.58 53.89 70.07 70.4 66.85 68.82 66.18 66.35 56.51 68.82 68.21 75.32 40.38 40.69 40.68 44.8 36.36 37.32 32.81 42.45 29.02 34.79 30.12 38.31 30.53 33.97 33.91 41.72 30.6 40.6 32.45 40.27 28.53 16.4 13.93 15.62 10 15.02 12.51 15.32 10.7 15.11 14.54 19.15 10.42 14.79 12.04 14.89 9.41 37.45 32.05 38.46 19.07 44.28 48.33 51.56 23.7 45.54 34.58 32.97 22.88 42.32 38.21 37.24 22.26 23.31 19.45 20.86 12.94 15.18 13.39 9.22 15.89 14.59 11
Estimated EPS
Low
1234
0.15 0.313 0.252 0.193 0.243 0.32 0.263 0.289 0.2 0.363 0.316 0.22 0.351 0.399 0.233 0.178 0.185 0.195 0.158 0.094 0.148 0.143 0.043 0.095 0.142 0.166 0.132 0.109 0.14 0.15 0.1 0.05 0.11 0.12 0.03 0.05 0.13 0.1 0.01 0.03 0.11 0.13 0.04 0.18 0.28 0.38 0.23 0.45 0.38 0.32 0.09 0.4 0.34 0.39 0.18 0.44 0.39 0.29 0.05 0.31 0.25 0.22 0.03 0.37 0.21 0.1 -0.03 0.5 0.44 0.26 0.099 0.65 0.34 0.24 0.079 0.63 0.4 0.46 0.3 0.93 0.45 0.31 0.13 0.5 0.27 0.08 0.45 0.27 0.13
Average
1234
0.222 0.364 0.323 0.239 0.289 0.36 0.305 0.309 0.322 0.367 0.32 0.223 0.355 0.404 0.236 0.18 0.187 0.198 0.16 0.095 0.15 0.145 0.044 0.096 0.144 0.168 0.133 0.11 0.17 0.19 0.13 0.14 0.15 0.16 0.09 0.14 0.16 0.13 0.04 0.13 0.17 0.19 0.07 0.28 0.35 0.45 0.25 0.5 0.44 0.38 0.14 0.49 0.38 0.45 0.22 0.51 0.45 0.37 0.09 0.39 0.32 0.25 0.08 0.41 0.25 0.14 0.01 0.57 0.53 0.37 0.1 0.69 0.38 0.27 0.08 0.66 0.41 0.47 0.31 0.97 0.53 0.37 0.16 0.52 0.28 0.11 0.47 0.28 0.14
High
1234
0.309 0.408 0.42 0.31 0.324 0.42 0.347 0.34 0.377 0.371 0.323 0.225 0.359 0.408 0.238 0.182 0.189 0.199 0.162 0.096 0.152 0.146 0.044 0.097 0.145 0.17 0.135 0.111 0.2 0.23 0.17 0.21 0.19 0.2 0.14 0.24 0.2 0.19 0.06 0.17 0.21 0.26 0.09 0.37 0.39 0.51 0.29 0.56 0.53 0.44 0.2 0.59 0.43 0.51 0.26 0.57 0.51 0.48 0.14 0.49 0.43 0.3 0.18 0.46 0.3 0.21 0.12 0.69 0.64 0.48 0.101 0.75 0.43 0.3 0.081 0.69 0.43 0.49 0.33 1.03 0.62 0.44 0.19 0.54 0.3 0.14 0.51 0.29 0.141
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program