Company Valuation: Dominion Lending Centres Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 173.8 154.7 135 612.1 767.9 687.1 -
Change - -10.99% -12.73% 353.3% 25.44% -10.52% -
Enterprise Value (EV) 1 173.8 154.7 135 612.1 801.7 767.3 742.3
Change - -10.99% -12.73% 353.3% 30.97% -4.28% -3.26%
P/E - - - - 32.1x 19.4x 13.9x
PBR - - 5.25x - - - -
PEG - - - - - 0.4x 0.4x
Capitalization / Revenue 2.21x 2.19x 2.16x 7.98x 7.98x 6x 4.77x
EV / Revenue 2.21x 2.19x 2.16x 7.98x 8.33x 6.7x 5.15x
EV / EBITDA 3.96x 4.83x 5.53x 17x 16.4x 12.8x 9.28x
EV / EBIT - - 7.37x - - 14.7x 10.4x
EV / FCF - - - - - 18.5x 15.4x
FCF Yield - - - - - 5.4% 6.51%
Dividend per Share 2 - - - - - 0.19 0.23
Rate of return - - - - - 2.13% 2.58%
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 8.920 8.920
Nbr of stocks (in thousands) 46,358 48,355 48,227 78,476 77,171 77,027 -
Announcement Date 29/3/22 28/3/23 19/3/24 27/3/25 24/3/26 - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.39x6.7x12.8x - 484M
19.29x5.51x11.79x2.17% 164B
14.02x3.42x - 2.52% 148B
15.65x7.16x - 1.59% 98.13B
18.63x6.56x12.5x4.6% 89.66B
24.48x - - 0.86% 81.95B
21.02x11.26x16.31x4.49% 71.46B
13.02x5.12x - 2.01% 47.96B
10.8x1.6x4.9x1.36% 43.49B
Average 17.37x 5.91x 11.66x 2.45% 82.77B
Weighted average by Cap. 17.52x 5.76x 12.02x 2.48%

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.