Company Valuation: Dominion Lending Centres Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 173.8 154.7 135 612.1 767.9 714.8 -
Change - -10.99% -12.73% 353.3% 25.44% -6.91% -
Enterprise Value (EV) 1 173.8 154.7 135 612.1 801.7 795.1 770.1
Change - -10.99% -12.73% 353.3% 30.97% -0.82% -3.14%
P/E - - - - 32.1x 20.2x 14.5x
PBR - - 5.25x - - - -
PEG - - - - - 0.4x 0.4x
Capitalization / Revenue 2.21x 2.19x 2.16x 7.98x 7.98x 6.24x 4.96x
EV / Revenue 2.21x 2.19x 2.16x 7.98x 8.33x 6.94x 5.34x
EV / EBITDA 3.96x 4.83x 5.53x 17x 16.4x 13.3x 9.63x
EV / EBIT - - 7.37x - - 15.2x 10.8x
EV / FCF - - - - - 19.2x 15.9x
FCF Yield - - - - - 5.21% 6.27%
Dividend per Share 2 - - - - - 0.19 0.23
Rate of return - - - - - 2.05% 2.48%
EPS 2 - - - - 0.31 0.46 0.64
Distribution rate - - - - - 41.3% 35.9%
Net sales 1 78.82 70.72 62.52 76.75 96.27 114.6 144.2
EBITDA 1 43.88 32.06 24.42 35.99 48.81 59.95 80
EBIT 1 - - 18.31 - - 52.3 71.5
Net income 1 - - 0.064 -126.8 24.56 35.8 50.3
Net Debt 1 - - - - 33.81 80.25 55.25
Reference price 2 3.750 3.200 2.800 7.800 9.950 9.280 9.280
Nbr of stocks (in thousands) 46,358 48,355 48,227 78,476 77,171 77,027 -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.17x6.94x13.26x - 511M
19.21x5.46x11.69x2.17% 163B
14.61x3.55x - 2.42% 156B
16.6x7.41x - 1.51% 104B
20.27x11.43x16.57x4.42% 72.56B
13.67x5.27x - 1.91% 50.29B
11.97x1.83x5.62x1.23% 48.2B
5.23x5.41x3.89x3.49% 36.32B
13.87x5.12x15.97x1.9% 32.37B
Average 15.07x 5.82x 11.17x 2.38% 73.65B
Weighted average by Cap. 15.87x 5.67x 11.46x 2.34%

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. Valuation Dominion Lending Centres Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!