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 17.2 -8.35 -
Change - - - - - -49.12% -148.55% -
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 42.1 46.32 54.74
Change - 10.04% 18.16%
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% 54.3% 56.57% 57.7%
EBIT Margin (%) - - 29.29% - - 47.85% 49.78% -
EBT Margin (%) - - - - 35.36% 46.39% 50.1% 51.18%
Net margin (%) - - 0.1% -165.16% 25.51% 34.27% 37.17% 37.51%
FCF margin (%) - - - - - 38.62% 38.41% 42.68%
FCF / Net Income (%) - - - - - 112.72% 103.34% 113.77%

Profitability

        
ROA - - - - - - - -
ROE - - - - - 26.9% 26.3% -

Financial Health

        
Leverage (Debt/EBITDA) - - - - 0.69x 0.29x - -
Debt / Free cash flow - - - - - 0.41x - -

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 0.4875 0.58 0.62
Change - - - - - 57.26% 18.97% 6.9%
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 15.1x
PBR 4.32x 3.62x
EV / Sales 6.36x 5.54x
Yield 2.17% 2.62%

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
8.770CAD
Average target price
11.50CAD
Spread / Average Target
+31.13%

Quarterly revenue - Rate of surprise

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