Valuation Dollarama Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 2026-01-15 pm EST			After hours 06:59:40 pm
198.07 ^CAD	-1.39%		198.07	0.00%

Jan. 05	CIBC Brief: Published Its Top-10 Best Ideas For January; CCL; Ivanhoe; Nutrien; Dollarama; Gildan; Fairfax Financial; Great-West; Quebecor; Premium Brands; TFI	MT
Dec. 19	Stifel Canada Names Gildan, KITS, and Couche-Tard as Best Consumer Ideas For 2026	MT

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	54,190	-	-
Change	-	23.07%	15.78%	23.31%	36.34%	42.15%	-	-
Enterprise Value (EV) ¹	17,357	21,408	24,826	29,912	40,283	59,211	59,125	58,712
Change	-	23.34%	15.97%	20.49%	34.67%	46.99%	-0.14%	-0.7%
P/E ratio	28.3x	30.3x	28.7x	28.2x	33.1x	42.2x	37.5x	33.2x
PBR	-	-	807x	-	32.5x	36x	30.8x	25.1x
PEG	-	1.5x	1.1x	1x	2x	3.3x	3x	2.5x
Capitalization / Revenue	3.95x	4.52x	4.49x	4.77x	5.94x	7.49x	6.69x	6.28x
EV / Revenue	4.31x	4.94x	4.91x	5.1x	6.28x	8.18x	7.3x	6.81x
EV / EBITDA	15.4x	16.7x	16.3x	16.1x	19x	24.9x	22.4x	20.3x
EV / EBIT	20.2x	21.7x	20.8x	20x	23.5x	30.7x	27.6x	24.4x
EV / FCF	24.1x	23.6x	34.9x	23.9x	28.8x	47.1x	48.7x	42x
FCF Yield	4.16%	4.23%	2.87%	4.19%	3.47%	2.12%	2.05%	2.38%
Dividend per Share ²	0.1853	0.2012	0.2212	0.2832	0.368	0.4186	0.4826	0.5446
Rate of return	0.36%	0.31%	0.28%	0.28%	0.27%	0.21%	0.24%	0.27%
EPS ²	1.81	2.18	2.76	3.56	4.16	4.698	5.281	5.972
Distribution rate	10.2%	9.23%	8.01%	7.96%	8.85%	8.91%	9.14%	9.12%
Net sales ¹	4,026	4,331	5,053	5,867	6,413	7,238	8,104	8,624
EBITDA ¹	1,131	1,283	1,523	1,861	2,122	2,380	2,639	2,893
EBIT ¹	861	984.6	1,192	1,496	1,711	1,931	2,146	2,404
Net income ¹	564.3	663.2	801.9	1,010	1,169	1,300	1,436	1,591
Net Debt ¹	1,444	1,823	2,151	1,950	2,160	5,020	4,934	4,522
Reference price ²	51.29	65.95	79.21	100.31	137.53	198.07	198.07	198.07
Nbr of stocks (in thousands)	310,266	296,965	286,272	278,755	277,200	273,593	-	-
Announcement Date	3/31/21	3/30/22	3/29/23	4/4/24	4/3/25	-	-	-

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.	42.76x	8.29x	25.2x	0.21%	39.61B
COSTCO WHOLESALE CORPORATION	46.79x	1.38x	28.89x	0.57%	422B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	19.48x	1.05x	10.29x	3.28%	57.14B
TARGET CORPORATION	13.87x	0.59x	7.82x	4.15%	49.73B
DOLLAR GENERAL CORPORATION	23.22x	0.88x	11.88x	1.55%	33.23B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	24.11x	1.22x	12.91x	0.96%	16.91B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	29.84x	2.58x	18.99x	-.--%	7.11B
CP AXTRGDS	13.53x	0.53x	7.42x	5.13%	4.74B
PEPCO GROUP N.V.	-77.56x	1.01x	6.38x	0.61%	4.67B
B&M EUROPEAN VALUE RETAIL S.A.	8.17x	0.68x	5.28x	6.11%	2.26B
Average	14.42x	1.82x	13.51x	2.26%	63.75B
Weighted average by Cap.	38.21x	1.69x	23.52x	1.18%