|
Market Closed -
Toronto S.E.
16:00:00 2026-11-02 EST
|
5-day change | 1st Jan Change | ||
| 212.00 CAD | +2.17% |
|
+2.28% | +3.34% |
| 09-22 | Dollarama Is Taking Its Value Playbook for a Spin |  |
| 09-17 | Dollarama Price Target Raised to CA$225 at RBC | MT |
Company Valuation: Dollarama Inc.
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 | 56,894 | - | - |
| Change | - | 17.04% | 22.14% | 36.46% | 31.48% | 13.51% | - | - |
| Enterprise Value (EV) 1 | 21,367 | 25,024 | 29,887 | 40,283 | 52,417 | 61,084 | 60,917 | 60,801 |
| Change | - | 17.12% | 19.44% | 34.78% | 30.12% | 16.53% | -0.27% | -0.19% |
| P/E | 30.2x | 28.9x | 28.2x | 33.1x | 38.8x | 40.9x | 36.2x | 31.8x |
| PBR | - | 814x | - | 32.5x | 34.9x | 26.6x | 19.4x | 19.4x |
| PEG | - | 1.1x | 1x | 2x | 2.8x | 4.3x | 2.8x | 2.3x |
| Capitalization / Revenue | 4.51x | 4.53x | 4.76x | 5.94x | 6.91x | 7x | 6.55x | 6.09x |
| EV / Revenue | 4.93x | 4.95x | 5.09x | 6.28x | 7.22x | 7.51x | 7.02x | 6.51x |
| EV / EBITDA | 16.7x | 16.4x | 16.1x | 19x | 21.9x | 23.5x | 21.4x | 19.2x |
| EV / EBIT | 21.7x | 21x | 20x | 23.5x | 27x | 29.5x | 26.4x | 23.3x |
| EV / FCF | 23.6x | 35.1x | 23.9x | 28.8x | 35.2x | 51.6x | 41.2x | 33.5x |
| FCF Yield | 4.24% | 2.85% | 4.19% | 3.47% | 2.84% | 1.94% | 2.43% | 2.99% |
| Dividend per Share 2 | 0.2012 | 0.2212 | 0.2832 | 0.368 | 0.4232 | 0.4717 | 0.5217 | 0.578 |
| Rate of return | 0.31% | 0.28% | 0.28% | 0.27% | 0.23% | 0.22% | 0.25% | 0.27% |
| EPS 2 | 2.18 | 2.76 | 3.56 | 4.16 | 4.73 | 5.18 | 5.857 | 6.659 |
| Distribution rate | 9.23% | 8.01% | 7.96% | 8.85% | 8.95% | 9.11% | 8.91% | 8.68% |
| Net sales 1 | 4,331 | 5,053 | 5,867 | 6,413 | 7,256 | 8,132 | 8,682 | 9,343 |
| EBITDA 1 | 1,283 | 1,523 | 1,861 | 2,122 | 2,398 | 2,596 | 2,844 | 3,159 |
| EBIT 1 | 984.6 | 1,192 | 1,496 | 1,711 | 1,938 | 2,072 | 2,304 | 2,608 |
| Net income 1 | 663.2 | 801.9 | 1,010 | 1,169 | 1,309 | 1,409 | 1,562 | 1,756 |
| Net Debt 1 | 1,823 | 2,151 | 1,950 | 2,160 | 2,294 | 4,190 | 4,023 | 3,907 |
| Reference price 2 | 65.81 | 79.90 | 100.22 | 137.53 | 183.50 | 212.00 | 212.00 | 212.00 |
| Nbr of stocks (in thousands) | 296,965 | 286,272 | 278,755 | 277,200 | 273,153 | 268,370 | - | - |
| Announcement Date | 3/30/22 | 3/29/23 | 4/4/24 | 4/3/25 | 3/24/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.06x | 7.36x | 23.06x | 0.23% | 39.91B | |
| 44.38x | 1.31x | 27.19x | 0.59% | 449B | |
| 26.38x | 2.35x | 16.73x | 1.36% | 154B | |
| 14.68x | 0.74x | 8.47x | 3.01% | 70.13B | |
| 16.76x | 0.89x | 8.89x | 2.92% | 45.93B | |
| 16.72x | 0.73x | 9.01x | 1.81% | 29.19B | |
| 16.8x | 1.53x | 11.34x | -.--% | 25.12B | |
| 19.19x | 0.87x | 9.76x | 1.38% | 14B | |
| 22.81x | 0.68x | 13.12x | -.--% | 13.56B | |
| 12.01x | 0.47x | 7.19x | 3.03% | 8.25B | |
| Average | 22.98x | 1.69x | 13.48x | 1.43% | 84.9B | |
| Weighted average by Cap. | 34.12x | 1.67x | 20.76x | 1.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DOL Stock
- Valuation Dollarama Inc.
Select your edition
All financial news and data tailored to specific country editions
