Company Valuation: Dominion Lending Centres Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 173.8 154.7 135 612.1 767.9 667.7 - -
Change - -10.99% -12.73% 353.3% 25.44% -13.04% - -
Enterprise Value (EV) 1 173.8 154.7 135 612.1 801.7 693.5 668.8 667.7
Change - -10.99% -12.73% 353.3% 30.97% -13.5% -3.55% -0.17%
P/E - - - - 32.1x 18x 15.2x 14x
PBR - - 5.25x - - 4.27x 3.58x -
PEG - - - - - 0.3x 0.8x 1.6x
Capitalization / Revenue 2.21x 2.19x 2.16x 7.98x 7.98x 6.18x 5.57x 5.25x
EV / Revenue 2.21x 2.19x 2.16x 7.98x 8.33x 6.41x 5.58x 5.25x
EV / EBITDA 3.96x 4.83x 5.53x 17x 16.4x 11.9x 9.88x 8.82x
EV / EBIT - - 7.37x - - 13.7x 11.4x -
EV / FCF - - - - - 16.8x 14.7x 12.2x
FCF Yield - - - - - 5.95% 6.79% 8.2%
Dividend per Share 2 - - - - - 0.19 0.23 -
Rate of return - - - - - 2.19% 2.66% -
EPS 2 - - - - 0.31 0.48 0.57 0.62
Distribution rate - - - - - 39.6% 40.4% -
Net sales 1 78.82 70.72 62.52 76.75 96.27 108.1 119.9 127.1
EBITDA 1 43.88 32.06 24.42 35.99 48.81 58.51 67.71 75.75
EBIT 1 - - 18.31 - - 50.8 58.74 -
Net income 1 - - 0.064 -126.8 24.56 36.7 44.12 48.11
Net Debt 1 - - - - 33.81 25.73 1.113 -
Reference price 2 3.750 3.200 2.800 7.800 9.950 8.660 8.660 8.660
Nbr of stocks (in thousands) 46,358 48,355 48,227 78,476 77,171 77,106 - -
Announcement Date 3/29/22 3/28/23 3/19/24 3/27/25 3/24/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.21x5.38x11.53x2.21% 161B
15.3x3.58x - 2.35% 160B
17.4x7.63x - 1.44% 109B
24.77x11.54x19.84x4.35% 72.98B
13.82x5.3x - 1.9% 50.6B
12.01x1.75x5.62x1.29% 46.76B
5.39x5.31x4.53x3.53% 35.7B
14.38x5.29x16.41x1.88% 32.93B
Average 15.29x 5.72x 11.59x 2.37% 83.6B
Weighted average by Cap. 16.70x 5.72x 12.22x 2.32%

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

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