Switch theme
Sign up to access all valuation multiples
Melrose Industries is a UK-based company that manufactures engines and structures products for all major OEMs across civil and defense markets. The company derives around 75% of its revenue from civil and the remaining from defense.In the civil market, the company operates in 90% of existing fleets in service and is a demonstrator partner in the GTF and CFM RISE next-generation engines for narrow-body aircraft.
2015
13.7K+
LTM Revenue $4.5B
LTM EBITDA $926M
$8.7B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Melrose Industries has a last 12-month revenue of $4.5B and a last 12-month EBITDA of $926M.
In the most recent fiscal year, Melrose Industries achieved revenue of $4.5B and an EBITDA of $505M.
Melrose Industries expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Melrose Industries valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $4.3B | $4.5B | XXX | XXX | XXX |
| Gross Profit | $1.4B | $842M | XXX | XXX | XXX |
| Gross Margin | 32% | 19% | XXX | XXX | XXX |
| EBITDA | $579M | $505M | XXX | XXX | XXX |
| EBITDA Margin | 13% | 11% | XXX | XXX | XXX |
| Net Profit | -$397M | -$1.3B | XXX | XXX | XXX |
| Net Margin | -9% | -29% | XXX | XXX | XXX |
| Net Debt | $1.5B | $737M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Melrose Industries's stock price is GBP 4 (or $5).
Melrose Industries has current market cap of GBP 5.2B (or $6.7B), and EV of GBP 6.7B (or $8.7B).
See Melrose Industries trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $8.7B | $6.7B | XXX | XXX | XXX | XXX | $0.37 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Melrose Industries has market cap of $6.7B and EV of $8.7B.
Melrose Industries's trades at 1.9x LTM EV/Revenue multiple, and 9.4x LTM EBITDA.
Analysts estimate Melrose Industries's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Melrose Industries and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $8.7B | XXX | XXX | XXX |
| EV/Revenue | 1.9x | XXX | XXX | XXX |
| EV/EBITDA | 17.2x | XXX | XXX | XXX |
| P/E | -105.4x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -27.6x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpMelrose Industries's NTM/LTM revenue growth is 6%
Melrose Industries's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Melrose Industries's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Melrose Industries's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Melrose Industries and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 11% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -13% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 17% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 24% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| Aalberts | XXX | XXX | XXX | XXX | XXX | XXX |
| ABB India | XXX | XXX | XXX | XXX | XXX | XXX |
| Cummins India | XXX | XXX | XXX | XXX | XXX | XXX |
| Escorts Kubota | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Melrose Industries acquired XXX companies to date.
Last acquisition by Melrose Industries was XXXXXXXX, XXXXX XXXXX XXXXXX . Melrose Industries acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Melrose Industries founded? | Melrose Industries was founded in 2015. |
| Where is Melrose Industries headquartered? | Melrose Industries is headquartered in United Kingdom of Great Britain and Northern Ireland. |
| How many employees does Melrose Industries have? | As of today, Melrose Industries has 13.7K+ employees. |
| Is Melrose Industries publicy listed? | Yes, Melrose Industries is a public company listed on LON. |
| What is the stock symbol of Melrose Industries? | Melrose Industries trades under MRO ticker. |
| When did Melrose Industries go public? | Melrose Industries went public in 2012. |
| Who are competitors of Melrose Industries? | Similar companies to Melrose Industries include e.g. , Aalberts, ABB India, Cummins India. |
| What is the current market cap of Melrose Industries? | Melrose Industries's current market cap is $6.7B |
| What is the current revenue of Melrose Industries? | Melrose Industries's last 12-month revenue is $4.5B. |
| What is the current EBITDA of Melrose Industries? | Melrose Industries's last 12-month EBITDA is $926M. |
| What is the current EV/Revenue multiple of Melrose Industries? | Current revenue multiple of Melrose Industries is 1.9x. |
| What is the current EV/EBITDA multiple of Melrose Industries? | Current EBITDA multiple of Melrose Industries is 9.4x. |
| What is the current revenue growth of Melrose Industries? | Melrose Industries revenue growth between 2023 and 2024 was 4%. |
| Is Melrose Industries profitable? | Yes, Melrose Industries is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
