Company Valuation: Dominion Lending Centres Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 173.8 154.7 135 612.1 767.9 692.5 -
Change - -10.99% -12.73% 353.3% 25.44% -9.82% -
Enterprise Value (EV) 1 173.8 154.7 135 612.1 801.7 772.7 747.7
Change - -10.99% -12.73% 353.3% 30.97% -3.61% -3.24%
P/E - - - - 32.1x 19.5x 14x
PBR - - 5.25x - - - -
PEG - - - - - 0.4x 0.4x
Capitalization / Revenue 2.21x 2.19x 2.16x 7.98x 7.98x 6.04x 4.8x
EV / Revenue 2.21x 2.19x 2.16x 7.98x 8.33x 6.74x 5.19x
EV / EBITDA 3.96x 4.83x 5.53x 17x 16.4x 12.9x 9.35x
EV / EBIT - - 7.37x - - 14.8x 10.5x
EV / FCF - - - - - 18.7x 15.5x
FCF Yield - - - - - 5.36% 6.46%
Dividend per Share 2 - - - - - 0.19 0.23
Rate of return - - - - - 2.11% 2.56%
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 8.990 8.990
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.($)
19.54x6.74x12.89x - 500M
21.28x6.06x12.98x1.96% 181B
15.31x3.68x - 2.32% 167B
17.61x7.69x - 1.42% 110B
25.26x13.24x22.7x3.86% 83.14B
14.45x5.44x - 1.81% 53.12B
12.19x1.88x5.76x1.2% 49.09B
5.62x5.77x4.05x3.33% 38.59B
14.62x5.31x16.55x1.8% 34.08B
Average 16.21x 6.20x 12.49x 2.21% 79.59B
Weighted average by Cap. 17.50x 6.21x 13.58x 2.19%

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.