Projected Income Statement: Dominion Lending Centres Inc.

Forecast Balance Sheet: Dominion Lending Centres Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - - - 33.8 25.7 1.11 -
Change - - - - - -23.98% -95.68% -
Announcement Date 3/29/22 3/28/23 3/19/24 3/27/25 3/24/26 - - -
1CAD in Million
Estimates

Cash Flow Forecast: Dominion Lending Centres Inc.

Fiscal Period: December 2026 2027 2028
CAPEX 1 - - -
Change - - -
Free Cash Flow (FCF) 1 41.26 45.42 54.74
Change - 10.08% 20.51%
Announcement Date - - -
1CAD in Million
Estimates

Forecast Financial Ratios: Dominion Lending Centres Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 55.68% 45.33% 39.06% 46.9% 50.7% 54.12% 56.45% 59.61%
EBIT Margin (%) - - 29.29% - - 46.98% 48.97% -
EBT Margin (%) - - - - 35.36% 46.77% 50.38% 51.65%
Net margin (%) - - 0.1% -165.16% 25.51% 33.94% 36.79% 37.86%
FCF margin (%) - - - - - 38.16% 37.87% 43.07%
FCF / Net Income (%) - - - - - 112.45% 102.94% 113.77%

Profitability

        
ROA - - - - - - - -
ROE - - - - - 25.2% 25.2% -

Financial Health

        
Leverage (Debt/EBITDA) - - - - 0.69x 0.44x 0.02x -
Debt / Free cash flow - - - - - 0.62x 0.02x -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - 0.19 0.23 -
Change - - - - - - 21.05% -
Book Value Per Share 1 - - 0.5328 - - 2.03 2.42 -
Change - - - - - - 19.21% -
EPS 1 - - - - 0.31 0.48 0.57 0.62
Change - - - - - 54.84% 18.75% 8.77%
Nbr of stocks (in thousands) - - 48,227 - 77,171 77,106 77,106 77,106
Announcement Date - - 3/19/24 - 3/24/26 - - -
1CAD
Estimates
2026 *2027 *
P/E 18x 15.2x
PBR 4.27x 3.58x
EV / Sales 6.41x 5.58x
Yield 2.19% 2.66%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
8.660CAD
Average target price
11.54CAD
Spread / Average Target
+33.28%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. DLCG Stock
  4. BRLGF Stock
  5. Financials Dominion Lending Centres Inc.