Valuation Dollarama Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 16/07/2025 HKT			5-day change	1st Jan Change
188.56 ^CAD	-1.54%		-0.61%	+34.42%

07-06	Dollarama Inc.'s Equity Buyback announced on July 4, 2024, has expired.	CI
07-03	Dollarama Inc. authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	15,914	19,585	22,676	27,962	38,123	53,074	-	-
Change	-	23.07%	15.78%	23.31%	36.34%	39.22%	-	-
Enterprise Value (EV) ¹	17,357	21,408	24,826	29,912	40,283	56,887	56,934	56,566
Change	-	23.34%	15.97%	20.49%	34.67%	41.22%	0.08%	-0.65%
P/E ratio	28.3x	30.3x	28.7x	28.2x	33.1x	41.1x	36.2x	32.6x
PBR	-	-	807x	-	32.5x	29.2x	25.4x	21.2x
PEG	-	1.5x	1.1x	1x	2x	3.4x	2.7x	2.9x
Capitalization / Revenue	3.95x	4.52x	4.49x	4.77x	5.94x	7.83x	7.3x	6.78x
EV / Revenue	4.31x	4.94x	4.91x	5.1x	6.28x	8.39x	7.83x	7.23x
EV / EBITDA	15.4x	16.7x	16.3x	16.1x	19x	25x	22.9x	20.8x
EV / EBIT	20.2x	21.7x	20.8x	20x	23.5x	30.5x	27.7x	25.1x
EV / FCF	24.1x	23.6x	34.9x	23.9x	28.8x	53.4x	49.7x	-
FCF Yield	4.16%	4.23%	2.87%	4.19%	3.47%	1.87%	2.01%	-
Dividend per Share ²	0.1853	0.2012	0.2212	0.2832	0.368	0.4333	0.4983	0.6066
Rate of return	0.36%	0.31%	0.28%	0.28%	0.27%	0.23%	0.26%	0.32%
EPS ²	1.81	2.18	2.76	3.56	4.16	4.659	5.287	5.874
Distribution rate	10.2%	9.23%	8.01%	7.96%	8.85%	9.3%	9.43%	10.3%
Net sales ¹	4,026	4,331	5,053	5,867	6,413	6,780	7,269	7,828
EBITDA ¹	1,131	1,283	1,523	1,861	2,122	2,276	2,487	2,714
EBIT ¹	861	984.6	1,192	1,496	1,711	1,864	2,057	2,251
Net income ¹	564.3	663.2	801.9	1,010	1,169	1,289	1,432	1,570
Net Debt ¹	1,444	1,823	2,151	1,950	2,160	3,814	3,861	3,492
Reference price ²	51.29	65.95	79.21	100.31	137.53	191.50	191.50	191.50
Nbr of stocks (in thousands)	310,266	296,965	286,272	278,755	277,200	277,147	-	-
Announcement Date	31/3/21	30/3/22	29/3/23	4/4/24	3/4/25	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DOLLARAMA INC.	41.1x	8.39x	25x	0.23%	38.79B
COSTCO WHOLESALE CORPORATION	54.14x	1.55x	33.24x	0.47%	435B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	18.13x	1.04x	9.98x	3.55%	53.51B
TARGET CORPORATION	13.21x	0.56x	7.4x	4.33%	47.65B
DOLLAR GENERAL CORPORATION	19.9x	0.71x	10.15x	2.09%	25.17B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	31.29x	1.44x	15.79x	0.7%	20.27B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	34.15x	2.89x	21.44x	-.--%	7.87B
CP AXTRGDS	17.18x	0.58x	7.94x	4%	6.26B
B&M EUROPEAN VALUE RETAIL S.A.	7.62x	0.81x	5.39x	6.13%	3.48B
PEPCO GROUP N.V.	15.95x	0.71x	5.06x	0.79%	3.29B
Average	25.27x	1.87x	14.14x	2.23%	64.13B
Weighted average by Cap.	44.18x	1.81x	26.74x	1.13%