Valuation Dollarama Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 10:42:18 2026-07-31 am EDT			5-day change	1st Jan Change
119.45 ^EUR	+1.83%		+3.76%	-6.58%

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	51,611	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	2.97%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	56,072	55,816	55,843
Change	-	17.12%	19.44%	34.78%	30.12%	6.97%	-0.46%	0.05%
P/E	30.2x	28.9x	28.2x	33.1x	38.8x	37x	32.8x	28.4x
PBR	-	814x	-	32.5x	34.9x	27.5x	21x	17.2x
PEG	-	1.1x	1x	2x	2.8x	3.93x	2.6x	1.8x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	6.36x	5.97x	5.49x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.91x	6.45x	5.94x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	21.6x	19.6x	17.6x
EV / EBIT	21.7x	21x	20x	23.5x	27x	26.9x	24.1x	21.8x
EV / FCF	23.6x	35.1x	23.9x	28.8x	-	43.3x	34.8x	28.2x
FCF Yield	4.24%	2.85%	4.19%	3.47%	-	2.31%	2.88%	3.54%
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	5.175	5.839	6.751
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	8,120	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	191.43	191.43	191.43
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	46.35x	1.36x	28.68x	0.56%	423B
TARGET CORPORATION	17.43x	0.72x	9.17x	3.15%	65.64B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	16.33x	0.87x	8.57x	3.03%	49.8B
DOLLAR GENERAL CORPORATION	17.29x	0.69x	8.84x	1.87%	28.12B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	24.64x	1.23x	13.27x	0.92%	17.65B
PEPCO GROUP N.V.	17.24x	1.62x	7.86x	1.44%	6.71B
CP AXTRGDS	15.64x	0.53x	7.88x	4.56%	4.62B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	16.17x	1.33x	9.57x	-.--%	4.4B
B&M EUROPEAN VALUE RETAIL PLC	10.65x	0.73x	5.85x	4.43%	3.05B
Average	20.19x	1.01x	11.08x	2.22%	67.02B
Weighted average by Cap.	37.77x	1.21x	22.88x	1.17%