Valuation Dollarama Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 04:16:10 11/04/2026 HKT			5-day change	1st Jan Change
176.82 ^CAD	+1.23%		+2.45%	-13.81%

04-02	Dollarama Inc. Announces Private Offering of $750 Million Senior Unsecured Notes	CI
04-01	Dollarama Prices C$750 Million Private Offering of Senior Notes	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	19,543	22,873	27,937	38,123	50,124	48,172	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	-3.89%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	53,306	52,376	52,019
Change	-	17.12%	19.44%	34.78%	30.12%	1.7%	-1.75%	-0.68%
P/E ratio	30.2x	28.9x	28.2x	33.1x	38.8x	34.4x	30.3x	26.3x
PBR	-	814x	-	32.5x	34.9x	23.6x	18.6x	15.6x
PEG	-	1.1x	1x	2x	2.8x	3.96x	2.2x	1.7x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	5.95x	5.57x	5.16x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.58x	6.06x	5.57x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	20.6x	18.4x	16.5x
EV / EBIT	21.7x	21x	20x	23.5x	27x	25.1x	22.2x	20.3x
EV / FCF	23.6x	35.1x	23.9x	28.8x	-	50.9x	37.5x	25.5x
FCF Yield	4.24%	2.85%	4.19%	3.47%	-	1.96%	2.67%	3.93%
Dividend per Share ²	0.2012	0.2212	0.2832	0.368	0.4232	0.5025	0.56	0.6667
Rate of return	0.31%	0.28%	0.28%	0.27%	0.23%	0.28%	0.32%	0.38%
EPS ²	2.18	2.76	3.56	4.16	4.73	5.141	5.844	6.73
Distribution rate	9.23%	8.01%	7.96%	8.85%	8.95%	9.77%	9.58%	9.91%
Net sales ¹	4,331	5,053	5,867	6,413	7,256	8,099	8,647	9,342
EBITDA ¹	1,283	1,523	1,861	2,122	2,398	2,588	2,849	3,148
EBIT ¹	984.6	1,192	1,496	1,711	1,938	2,125	2,362	2,565
Net income ¹	663.2	801.9	1,010	1,169	1,309	1,408	1,584	1,787
Net Debt ¹	1,823	2,151	1,950	2,160	2,294	5,134	4,203	3,846
Reference price ²	65.81	79.90	100.22	137.53	183.50	176.82	176.82	176.82
Nbr of stocks (in thousands)	296,965	286,272	278,755	277,200	273,153	272,438	-	-
Announcement Date	30/3/22	29/3/23	4/4/24	3/4/25	24/3/26	-	-	-

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.	34.39x	6.58x	20.6x	0.28%	34.84B
COSTCO WHOLESALE CORPORATION	48.82x	1.44x	30.14x	0.55%	443B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	18.24x	0.98x	9.56x	2.89%	57.81B
TARGET CORPORATION	15.4x	0.64x	8.2x	3.79%	55.2B
DOLLAR GENERAL CORPORATION	15.94x	0.64x	8.21x	2.08%	25.49B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	19.58x	1.24x	13.35x	1.19%	17.63B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	20.1x	1.68x	12.14x	-.--%	5.48B
CP AXTRGDS	16.33x	0.58x	8.53x	4.4%	5.14B
PEPCO GROUP N.V.	13.94x	1.06x	5.32x	1.66%	4.4B
TRIAL HOLDINGS, INC.	151.88x	0.61x	12.44x	0.37%	3.43B
Average	35.46x	1.54x	12.85x	1.72%	65.24B
Weighted average by Cap.	40.25x	1.56x	24.06x	1.13%