Valuation Dollarama Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 10:24:39 2026-07-01 EDT			5-day change	1st Jan Change
134.34 ^USD	+0.74%		-0.93%	-10.25%

07-03	Dollarama Inc. authorizes a Buyback Plan.	CI
07-03	Dollarama Inc. announces an Equity Buyback for 13,532,086 shares, representing 5% of its issued share capital.	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	19,543	22,873	27,937	38,123	50,124	50,408	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	0.57%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	54,869	54,614	54,641
Change	-	17.12%	19.44%	34.78%	30.12%	4.68%	-0.47%	0.05%
P/E	30.2x	28.9x	28.2x	33.1x	38.8x	35.9x	31.8x	27.6x
PBR	-	814x	-	32.5x	34.9x	26.7x	20.4x	16.8x
PEG	-	1.1x	1x	2x	2.8x	3.79x	2.5x	1.8x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	6.21x	5.83x	5.36x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.76x	6.31x	5.81x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	21.1x	19.1x	17.3x
EV / EBIT	21.7x	21x	20x	23.5x	27x	26.3x	23.6x	21.3x
EV / FCF	23.6x	35.1x	23.9x	28.8x	-	42.4x	34x	27.6x
FCF Yield	4.24%	2.85%	4.19%	3.47%	-	2.36%	2.94%	3.62%
Dividend per Share ²	0.2012	0.2212	0.2832	0.368	0.4232	0.475	0.5175	0.6425
Rate of return	0.31%	0.28%	0.28%	0.27%	0.23%	0.26%	0.28%	0.35%
EPS ²	2.18	2.76	3.56	4.16	4.73	5.178	5.849	6.751
Distribution rate	9.23%	8.01%	7.96%	8.85%	8.95%	9.17%	8.85%	9.52%
Net sales ¹	4,331	5,053	5,867	6,413	7,256	8,120	8,652	9,405
EBITDA ¹	1,283	1,523	1,861	2,122	2,398	2,600	2,852	3,167
EBIT ¹	984.6	1,192	1,496	1,711	1,938	2,088	2,313	2,560
Net income ¹	663.2	801.9	1,010	1,169	1,309	1,411	1,568	1,788
Net Debt ¹	1,823	2,151	1,950	2,160	2,294	4,461	4,206	4,232
Reference price ²	65.81	79.90	100.22	137.53	183.50	186.16	186.16	186.16
Nbr of stocks (in thousands)	296,965	286,272	278,755	277,200	273,153	270,779	-	-
Announcement Date	3/30/22	3/29/23	4/4/24	4/3/25	3/24/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COSTCO WHOLESALE CORPORATION	46.18x	1.36x	28.6x	0.56%	421B
TARGET CORPORATION	15.25x	0.64x	8.21x	3.61%	57.27B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	15.62x	0.85x	8.27x	3.13%	48.44B
DOLLAR GENERAL CORPORATION	15.78x	0.64x	8.13x	2.05%	25.65B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	22.31x	1.12x	12.11x	1.02%	15.7B
PEPCO GROUP N.V.	14.83x	1.35x	6.74x	1.6%	5.46B
CP AXTRGDS	15.83x	0.54x	7.99x	4.53%	4.85B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	15.36x	1.25x	8.98x	-.--%	4.18B
B&M EUROPEAN VALUE RETAIL PLC	9.59x	0.68x	5.45x	5.13%	2.64B
Average	18.97x	0.94x	10.50x	2.4%	65.07B
Weighted average by Cap.	37.73x	1.20x	22.97x	1.21%