Valuation Dollarama Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 01:14:36 2026-08-20 pm EDT			5-day change	1st Jan Change
117.18 ^EUR	+0.88%		-1.80%	-7.56%

Jul. 17	Dollarama Recalls Heavenly Spices Brand Garlic Powder Due to Bacillus Cereus	DJ
Jul. 03	Dollarama Inc. authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	19,543	22,873	27,937	38,123	50,124	51,201	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	2.15%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	55,662	55,407	55,433
Change	-	17.12%	19.44%	34.78%	30.12%	6.19%	-0.46%	0.05%
P/E	30.2x	28.9x	28.2x	33.1x	38.8x	36.7x	32.5x	28.1x
PBR	-	814x	-	32.5x	34.9x	27.3x	20.8x	17.1x
PEG	-	1.1x	1x	2x	2.8x	3.91x	2.5x	1.8x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	6.31x	5.92x	5.45x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.86x	6.41x	5.9x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	21.4x	19.4x	17.5x
EV / EBIT	21.7x	21x	20x	23.5x	27x	26.7x	24x	21.7x
EV / FCF	23.6x	35.1x	23.9x	28.8x	-	43x	34.5x	27.9x
FCF Yield	4.24%	2.85%	4.19%	3.47%	-	2.32%	2.9%	3.58%
Dividend per Share ²	0.2012	0.2212	0.2832	0.368	0.4232	0.476	0.518	0.6425
Rate of return	0.31%	0.28%	0.28%	0.27%	0.23%	0.25%	0.27%	0.34%
EPS ²	2.18	2.76	3.56	4.16	4.73	5.174	5.838	6.748
Distribution rate	9.23%	8.01%	7.96%	8.85%	8.95%	9.2%	8.87%	9.52%
Net sales ¹	4,331	5,053	5,867	6,413	7,256	8,117	8,648	9,390
EBITDA ¹	1,283	1,523	1,861	2,122	2,398	2,599	2,851	3,162
EBIT ¹	984.6	1,192	1,496	1,711	1,938	2,087	2,313	2,557
Net income ¹	663.2	801.9	1,010	1,169	1,309	1,410	1,568	1,787
Net Debt ¹	1,823	2,151	1,950	2,160	2,294	4,461	4,206	4,232
Reference price ²	65.81	79.90	100.22	137.53	183.50	189.91	189.91	189.91
Nbr of stocks (in thousands)	296,965	286,272	278,755	277,200	273,153	269,607	-	-
Announcement Date	3/30/22	3/29/23	4/4/24	4/3/25	3/24/26	-	-	-

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.($)
COSTCO WHOLESALE CORPORATION	46.48x	1.37x	28.79x	0.54%	424B
TARGET CORPORATION	16.84x	0.77x	9.12x	2.9%	72.22B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	15.43x	0.81x	8.13x	3.21%	47.63B
DOLLARAMA INC.	36.7x	6.86x	21.42x	0.25%	37.05B
DOLLAR GENERAL CORPORATION	16.56x	0.67x	8.51x	1.95%	26.98B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	21.31x	1.08x	11.6x	1.07%	15.36B
PEPCO GROUP N.V.	16.52x	1.59x	7.7x	1.5%	6.51B
CP AXTRGDS	16.23x	0.52x	7.8x	4.39%	4.72B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	17.68x	1.47x	10.57x	-.--%	4.8B
Average	22.64x	1.68x	12.63x	1.76%	71.07B
Weighted average by Cap.	37.64x	1.54x	22.83x	1.1%