Valuation Dollarama Inc. OTC Markets

Stocks

Market Closed - OTC Markets 23:28:34 25/09/2026 +04			5-day change	1st Jan Change
129.05 ^USD	+1.30%		+3.48%	-13.78%

09-22	Dollarama Is Taking Its Value Playbook for a Spin
09-17	Dollarama Price Target Raised to CA$225 at RBC	MT

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	49,265	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	-1.71%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	53,454	52,893	53,171
Change	-	17.12%	19.44%	34.78%	30.12%	1.98%	-1.05%	0.53%
P/E	30.2x	28.9x	28.2x	33.1x	38.8x	35.4x	31.3x	27.6x
PBR	-	814x	-	32.5x	34.9x	23x	16.8x	16.8x
PEG	-	1.1x	1x	2x	2.8x	3.72x	2.4x	2x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	6.06x	5.68x	5.27x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.57x	6.09x	5.69x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	20.6x	18.6x	16.8x
EV / EBIT	21.7x	21x	20x	23.5x	27x	25.8x	23x	20.4x
EV / FCF	23.6x	35.1x	23.9x	28.8x	35.2x	45.2x	33.8x	29.3x
FCF Yield	4.24%	2.85%	4.19%	3.47%	2.84%	2.21%	2.96%	3.42%
Dividend per Share ²	0.2012	0.2212	0.2832	0.368	0.4232	0.4717	0.5217	0.578
Rate of return	0.31%	0.28%	0.28%	0.27%	0.23%	0.26%	0.28%	0.31%
EPS ²	2.18	2.76	3.56	4.16	4.73	5.18	5.857	6.659
Distribution rate	9.23%	8.01%	7.96%	8.85%	8.95%	9.11%	8.91%	8.68%
Net sales ¹	4,331	5,053	5,867	6,413	7,256	8,131	8,681	9,343
EBITDA ¹	1,283	1,523	1,861	2,122	2,398	2,596	2,844	3,159
EBIT ¹	984.6	1,192	1,496	1,711	1,938	2,071	2,303	2,608
Net income ¹	663.2	801.9	1,010	1,169	1,309	1,408	1,562	1,756
Net Debt ¹	1,823	2,151	1,950	2,160	2,294	4,190	3,628	3,907
Reference price ²	65.81	79.90	100.22	137.53	183.50	183.57	183.57	183.57
Nbr of stocks (in thousands)	296,965	286,272	278,755	277,200	273,153	268,370	-	-
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	44.88x	1.32x	27.76x	0.56%	409B
TARGET CORPORATION	15.18x	0.75x	8.63x	2.9%	71.53B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	15.41x	0.81x	8.11x	3.22%	45.27B
DOLLARAMA INC.	35.44x	6.57x	20.59x	0.26%	34.85B
DOLLAR GENERAL CORPORATION	15.79x	0.69x	8.54x	1.92%	27.54B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	18.63x	0.95x	10.25x	1.22%	13.53B
PEPCO GROUP N.V.	16.21x	1.58x	7.59x	1.47%	6.24B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	18.22x	1.6x	11.26x	-.--%	5B
CP AXTRGDS	15.73x	0.51x	7.58x	4.54%	4.53B
Average	21.72x	1.64x	12.26x	1.79%	68.61B
Weighted average by Cap.	36.15x	1.47x	21.98x	1.12%