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 $4.7B
LTM EBITDA $982M
$10.1B
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 (LTM) of $4.7B and a last 12-month EBITDA of $982M.
In the most recent fiscal year, Melrose Industries achieved revenue of $4.7B and an EBITDA of $526M.
Melrose Industries expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Melrose Industries valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $4.7B | XXX | $4.7B | XXX | XXX | XXX |
| Gross Profit | $1.6B | XXX | $1.1B | XXX | XXX | XXX |
| Gross Margin | 34% | XXX | 24% | XXX | XXX | XXX |
| EBITDA | $982M | XXX | $526M | XXX | XXX | XXX |
| EBITDA Margin | 21% | XXX | 11% | XXX | XXX | XXX |
| EBIT | $790M | XXX | -$5.4M | XXX | XXX | XXX |
| EBIT Margin | 17% | XXX | 0% | XXX | XXX | XXX |
| Net Profit | $514M | XXX | -$65.8M | XXX | XXX | XXX |
| Net Margin | 11% | XXX | -1% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $1.8B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Melrose Industries's stock price is GBP 5 (or $6).
Melrose Industries has current market cap of GBP 6.0B (or $8.0B), and EV of GBP 7.5B (or $10.1B).
See Melrose Industries trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $10.1B | $8.0B | XXX | XXX | XXX | XXX | $0.39 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Melrose Industries has market cap of $8.0B and EV of $10.1B.
Melrose Industries's trades at 2.2x EV/Revenue multiple, and 19.2x EV/EBITDA.
Equity research analysts estimate Melrose Industries's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Melrose Industries has a P/E ratio of 15.6x.
See valuation multiples for Melrose Industries and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $8.0B | XXX | $8.0B | XXX | XXX | XXX |
| EV (current) | $10.1B | XXX | $10.1B | XXX | XXX | XXX |
| EV/Revenue | 2.1x | XXX | 2.2x | XXX | XXX | XXX |
| EV/EBITDA | 10.3x | XXX | 19.2x | XXX | XXX | XXX |
| EV/EBIT | 12.8x | XXX | -1883.4x | XXX | XXX | XXX |
| EV/Gross Profit | 6.3x | XXX | n/a | XXX | XXX | XXX |
| P/E | 15.6x | XXX | -122.0x | XXX | XXX | XXX |
| EV/FCF | 94.0x | XXX | -30.9x | 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.
Start Free TrialMelrose Industries's last 12 month revenue growth is 5%
Melrose Industries's revenue per employee in the last FY averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Melrose Industries's rule of 40 is 18% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Melrose Industries's rule of X is 33% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Melrose Industries and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 5% | XXX | 5% | XXX | XXX | XXX |
| EBITDA Margin | 21% | XXX | 11% | XXX | XXX | XXX |
| EBITDA Growth | 16% | XXX | 33% | XXX | XXX | XXX |
| Rule of 40 | 18% | XXX | 16% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 33% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.3M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 24% | 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 |
| Doppler | XXX | XXX | XXX | XXX | XXX | XXX |
| Frigoglass | XXX | XXX | XXX | XXX | XXX | XXX |
| Petros Petropoulos | 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.
Start Free Trial| 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. |
| Who is the CEO of Melrose Industries? | Melrose Industries's CEO is Mr. Peter Dilnot. |
| 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, Doppler, Frigoglass. |
| What is the current market cap of Melrose Industries? | Melrose Industries's current market cap is $8.0B |
| What is the current revenue of Melrose Industries? | Melrose Industries's last 12 months revenue is $4.7B. |
| What is the current revenue growth of Melrose Industries? | Melrose Industries revenue growth (NTM/LTM) is 5%. |
| What is the current EV/Revenue multiple of Melrose Industries? | Current revenue multiple of Melrose Industries is 2.1x. |
| Is Melrose Industries profitable? | Yes, Melrose Industries is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Melrose Industries? | Melrose Industries's last 12 months EBITDA is $982M. |
| What is Melrose Industries's EBITDA margin? | Melrose Industries's last 12 months EBITDA margin is 21%. |
| What is the current EV/EBITDA multiple of Melrose Industries? | Current EBITDA multiple of Melrose Industries is 10.3x. |
| What is the current FCF of Melrose Industries? | Melrose Industries's last 12 months FCF is $108M. |
| What is Melrose Industries's FCF margin? | Melrose Industries's last 12 months FCF margin is 2%. |
| What is the current EV/FCF multiple of Melrose Industries? | Current FCF multiple of Melrose Industries is 94.0x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
