Valuation Loblaw Companies Limited

Equities

Real-time Estimate TE Other stock markets 12:03:47 2026-04-14 pm EDT			5-day change	1st Jan Change
61.50 ^CAD	-1.13%		-4.60%	-0.73%

Apr. 10	BC General Employees? Union Submits a Shareholder Proposal to Loblaw Companies	CI
Apr. 10	Loblaw Companies Solicits Proxies from the Shareholders	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	34,558	38,990	39,923	57,657	72,977	72,488	-	-
Change	-	12.82%	2.39%	44.42%	26.57%	-0.67%	-	-
Enterprise Value (EV) ¹	48,672	45,547	57,246	73,931	88,241	76,869	76,560	76,391
Change	-	-6.42%	25.69%	29.14%	19.36%	-12.89%	-0.4%	-0.22%
P/E ratio	19x	20.9x	19.6x	27.4x	28x	27.4x	26.1x	24.8x
PBR	-	-	-	5.27x	6.69x	6.42x	5.9x	5.44x
PEG	-	3.8x	1.5x	3.8x	1x	12.17x	5.39x	4.54x
Capitalization / Revenue	0.65x	0.69x	0.67x	0.94x	1.13x	1.1x	1.06x	1.03x
EV / Revenue	0.92x	0.81x	0.96x	1.21x	1.36x	1.17x	1.12x	1.08x
EV / EBITDA	8.71x	7.37x	8.61x	10.5x	11.7x	10.1x	9.47x	9.59x
EV / EBIT	14.2x	11.7x	13.5x	16.2x	17.8x	15.6x	14.3x	13.8x
EV / FCF	24.8x	29.8x	16x	44.2x	43.1x	36.3x	31.4x	-
FCF Yield	4.02%	3.35%	6.26%	2.26%	2.32%	2.75%	3.19%	-
Dividend per Share ²	0.35	0.395	0.4358	0.4962	0.5515	0.595	0.6399	0.7081
Rate of return	1.35%	1.31%	1.37%	1.04%	0.89%	0.96%	1.03%	1.14%
EPS ²	1.362	1.438	1.63	1.748	2.22	2.27	2.38	2.51
Distribution rate	25.7%	27.5%	26.7%	28.4%	24.8%	26.2%	26.9%	28.2%
Net sales ¹	53,170	56,504	59,529	61,014	64,814	65,801	68,327	70,434
EBITDA ¹	5,587	6,181	6,647	7,024	7,533	7,613	8,087	7,964
EBIT ¹	3,429	3,883	4,240	4,557	4,948	4,933	5,355	5,550
Net income ¹	1,863	1,909	2,088	2,155	2,667	2,662	2,716	2,781
Net Debt ¹	14,114	6,557	17,323	16,274	15,264	4,380	4,072	3,902
Reference price ²	25.91	30.08	31.88	47.88	62.09	62.20	62.20	62.20
Nbr of stocks (in thousands)	1,333,771	1,296,093	1,252,501	1,204,320	1,175,349	1,165,405	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/20/25	2/25/26	-	-	-

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.($)
LOBLAW COMPANIES LIMITED	27.4x	1.17x	10.1x	0.96%	52.48B
WALMART INC.	42.99x	1.41x	21.25x	0.78%	993B
AHOLD DELHAIZE N.V.	15.08x	0.55x	6.94x	3.07%	42.51B
KROGER CO. (THE)	13.22x	0.37x	6.77x	2.09%	41.67B
TESCO PLC	17.91x	0.58x	8.58x	2.98%	41.42B
SYSCO CORPORATION	17.33x	0.55x	10.54x	2.95%	35.08B
WOOLWORTHS GROUP LIMITED	40.05x	0.86x	9.88x	2.64%	32.05B
AEON CO., LTD.	71.06x	0.75x	12.37x	0.79%	29.86B
GEORGE WESTON LIMITED	21.2x	0.72x	6x	1.39%	26.48B
US FOODS HOLDING CORP.	22.17x	0.6x	11.56x	-.--%	20.13B
Average	28.84x	0.76x	10.40x	1.76%	131.48B
Weighted average by Cap.	38.86x	1.23x	18.27x	1.08%