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 1 173.8 154.7 135 612.1 767.9 675.8 - -
Change - -10.99% -12.73% 353.3% 25.44% -11.98% - -
Enterprise Value (EV) 1 173.8 154.7 135 612.1 801.7 693 667.5 675.8
Change - -10.99% -12.73% 353.3% 30.97% -13.55% -3.69% 1.25%
P/E - - - - 32.1x 17.6x 15.1x 14.1x
PBR - - 5.25x - - - - -
PEG - - - - - 0.3x 0.9x 2.04x
Capitalization / Revenue 2.21x 2.19x 2.16x 7.98x 7.98x 6.17x 5.59x 5.27x
EV / Revenue 2.21x 2.19x 2.16x 7.98x 8.33x 6.32x 5.52x 5.27x
EV / EBITDA 3.96x 4.83x 5.53x 17x 16.4x 11.6x 9.81x 9.13x
EV / EBIT - - 7.37x - - 12.9x 11.2x -
EV / FCF - - - - - 16.5x 14.4x 12.3x
FCF Yield - - - - - 6.07% 6.94% 8.1%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - - - - 0.31 0.4967 0.58 0.62
Distribution rate - - - - - - - -
Net sales 1 78.82 70.72 62.52 76.75 96.27 109.6 120.8 128.3
EBITDA 1 43.88 32.06 24.42 35.99 48.81 59.5 68.05 74
EBIT 1 - - 18.31 - - 53.9 59.6 -
Net income 1 - - 0.064 -126.8 24.56 37.8 44.79 48.11
Net Debt 1 - - - - 33.81 17.2 -8.354 -
Reference price 2 3.750 3.200 2.800 7.800 9.950 8.765 8.765 8.765
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.($)
19.93x5.34x11.76x2.31% 153B
15.01x3.47x - 2.41% 151B
16.37x7.27x - 1.54% 98.54B
23.41x11.42x16.41x4.43% 71.7B
13.89x5.21x - 2.05% 46.74B
10.87x1.55x4.85x1.44% 41.44B
15.49x5.27x16.47x1.87% 32.19B
4.24x4.32x4.31x4.17% 30.23B
Average 14.90x 5.48x 10.76x 2.53% 78.05B
Weighted average by Cap. 16.54x 5.57x 11.68x 2.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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