Valuation Dollarama Inc. OTC Markets

Stocks

Delayed OTC Markets 15:20:50 2026-09-14 EDT			5-day change	1st Jan Change
12.75 ^USD	+2.00%		-2.86%	-6.73%

08-26	TSX pulls back from record high as metal mining shares fall	RE
07-17	Dollarama Recalls Heavenly Spices Brand Garlic Powder Due to Bacillus Cereus	DJ

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	45,388	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	-9.45%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	50,155	50,049	49,621
Change	-	17.12%	19.44%	34.78%	30.12%	-4.32%	-0.21%	-0.86%
P/E	30.2x	28.9x	28.2x	33.1x	38.8x	32.5x	28.8x	25.6x
PBR	-	814x	-	32.5x	34.9x	24.4x	18.7x	15.3x
PEG	-	1.1x	1x	2x	2.8x	3.45x	2.2x	2x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	5.58x	5.24x	4.85x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.17x	5.78x	5.3x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	19.3x	17.6x	16.1x
EV / EBIT	21.7x	21x	20x	23.5x	27x	24.1x	21.7x	19.5x
EV / FCF	23.6x	35.1x	23.9x	28.8x	-	38.8x	31.2x	25x
FCF Yield	4.24%	2.85%	4.19%	3.47%	-	2.58%	3.21%	4%
Dividend per Share ²	0.2012	0.2212	0.2832	0.368	0.4232	0.4767	0.5183	0.565
Rate of return	0.31%	0.28%	0.28%	0.27%	0.23%	0.28%	0.31%	0.34%
EPS ²	2.18	2.76	3.56	4.16	4.73	5.176	5.84	6.58
Distribution rate	9.23%	8.01%	7.96%	8.85%	8.95%	9.21%	8.88%	8.59%
Net sales ¹	4,331	5,053	5,867	6,413	7,256	8,127	8,663	9,358
EBITDA ¹	1,283	1,523	1,861	2,122	2,398	2,596	2,846	3,077
EBIT ¹	984.6	1,192	1,496	1,711	1,938	2,084	2,311	2,551
Net income ¹	663.2	801.9	1,010	1,169	1,309	1,408	1,562	1,729
Net Debt ¹	1,823	2,151	1,950	2,160	2,294	4,767	4,661	4,232
Reference price ²	65.81	79.90	100.22	137.53	183.50	168.35	168.35	168.35
Nbr of stocks (in thousands)	296,965	286,272	278,755	277,200	273,153	269,607	-	-
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	44.65x	1.31x	27.63x	0.57%	408B
TARGET CORPORATION	15.3x	0.75x	8.69x	2.88%	72.1B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	15.23x	0.81x	8.03x	3.34%	46.27B
DOLLARAMA INC.	32.53x	6.17x	19.32x	0.28%	32.62B
DOLLAR GENERAL CORPORATION	16.34x	0.71x	8.77x	1.85%	28.5B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	19.23x	0.98x	10.55x	1.18%	14.21B
PEPCO GROUP N.V.	15.41x	1.51x	7.31x	1.61%	6.01B
CP AXTRGDS	15.84x	0.51x	7.61x	4.51%	4.58B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	16.66x	1.46x	10.23x	-.--%	4.58B
Average	21.24x	1.58x	12.02x	1.8%	68.49B
Weighted average by Cap.	35.77x	1.43x	21.76x	1.14%