Valuation Dollarama Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 08:18:26 2026-07-10 am EDT			5-day change	1st Jan Change
113.52 ^EUR	-1.11%		-1.87%	-11.30%

Jul. 03	Dollarama Inc. authorizes a Buyback Plan.	CI
Jul. 03	Dollarama Inc. announces an Equity Buyback for 13,532,086 shares, representing 5% of its issued share capital.	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	49,621	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	-1%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	54,082	53,826	53,853
Change	-	17.12%	19.44%	34.78%	30.12%	3.18%	-0.47%	0.05%
P/E	30.2x	28.9x	28.2x	33.1x	38.8x	35.4x	31.4x	27.2x
PBR	-	814x	-	32.5x	34.9x	26.3x	20.1x	16.5x
PEG	-	1.1x	1x	2x	2.8x	3.73x	2.4x	1.8x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	6.11x	5.74x	5.28x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.66x	6.22x	5.73x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	20.8x	18.9x	17x
EV / EBIT	21.7x	21x	20x	23.5x	27x	25.9x	23.3x	21x
EV / FCF	23.6x	35.1x	23.9x	28.8x	-	41.8x	33.5x	27.2x
FCF Yield	4.24%	2.85%	4.19%	3.47%	-	2.39%	2.98%	3.67%
Dividend per Share ²	0.2012	0.2212	0.2832	0.368	0.4232	0.475	0.5175	0.6425
Rate of return	0.31%	0.28%	0.28%	0.27%	0.23%	0.26%	0.28%	0.35%
EPS ²	2.18	2.76	3.56	4.16	4.73	5.178	5.849	6.751
Distribution rate	9.23%	8.01%	7.96%	8.85%	8.95%	9.17%	8.85%	9.52%
Net sales ¹	4,331	5,053	5,867	6,413	7,256	8,120	8,652	9,405
EBITDA ¹	1,283	1,523	1,861	2,122	2,398	2,600	2,852	3,167
EBIT ¹	984.6	1,192	1,496	1,711	1,938	2,088	2,313	2,560
Net income ¹	663.2	801.9	1,010	1,169	1,309	1,411	1,568	1,788
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	183.43	183.43	183.43
Nbr of stocks (in thousands)	296,965	286,272	278,755	277,200	273,153	270,515	-	-
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	44.35x	1.3x	27.44x	0.58%	405B
TARGET CORPORATION	15.99x	0.67x	8.54x	3.44%	60.08B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	15.61x	0.85x	8.28x	3.13%	48.17B
DOLLAR GENERAL CORPORATION	15.71x	0.63x	8.1x	2.06%	25.53B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	22.79x	1.15x	12.35x	0.99%	16.04B
PEPCO GROUP N.V.	15.09x	1.37x	6.85x	1.58%	5.56B
CP AXTRGDS	15.63x	0.53x	7.86x	4.59%	4.65B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	14.15x	1.15x	8.24x	-.--%	3.85B
B&M EUROPEAN VALUE RETAIL PLC	9.57x	0.68x	5.45x	5.13%	2.65B
Average	18.76x	0.93x	10.35x	2.39%	63.49B
Weighted average by Cap.	36.18x	1.16x	21.96x	1.23%