Valuation Dollarama Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 22:58:11 07/08/2026 +04			5-day change	1st Jan Change
137.54 ^USD	+0.08%		+0.37%	-8.10%

07-17	Dollarama Recalls Heavenly Spices Brand Garlic Powder Due to Bacillus Cereus	DJ
07-03	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	51,918	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	3.58%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	56,379	56,124	56,151
Change	-	17.12%	19.44%	34.78%	30.12%	7.56%	-0.45%	0.05%
P/E	30.2x	28.9x	28.2x	33.1x	38.8x	37.2x	33x	28.5x
PBR	-	814x	-	32.5x	34.9x	27.6x	21.1x	17.3x
PEG	-	1.1x	1x	2x	2.8x	3.96x	2.6x	1.8x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	6.39x	6x	5.52x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.94x	6.49x	5.97x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	21.7x	19.7x	17.7x
EV / EBIT	21.7x	21x	20x	23.5x	27x	27x	24.3x	22x
EV / FCF	23.6x	35.1x	23.9x	28.8x	-	43.6x	34.9x	28.3x
FCF Yield	4.24%	2.85%	4.19%	3.47%	-	2.29%	2.86%	3.53%
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%	0.33%
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	8,120	8,652	9,408
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	2,087	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	192.57	192.57	192.57
Nbr of stocks (in thousands)	296,965	286,272	278,755	277,200	273,153	269,607	-	-
Announcement Date	30/03/22	29/03/23	04/04/24	03/04/25	24/03/26	-	-	-

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	46.03x	1.35x	28.51x	0.55%	420B
TARGET CORPORATION	17.96x	0.74x	9.42x	3.12%	67.99B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	16.1x	0.85x	8.48x	3.07%	49.66B
DOLLARAMA INC.	37.22x	6.94x	21.69x	0.25%	37.25B
DOLLAR GENERAL CORPORATION	17.14x	0.69x	8.78x	1.88%	27.92B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	24.02x	1.2x	12.97x	0.95%	17.4B
PEPCO GROUP N.V.	17.7x	1.65x	8.02x	1.4%	6.91B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	18.15x	1.51x	10.87x	-.--%	4.94B
CP AXTRGDS	15.85x	0.53x	7.94x	4.5%	4.74B
Average	23.35x	1.72x	12.96x	1.75%	70.8B
Weighted average by Cap.	37.57x	1.54x	22.71x	1.11%