Company Valuation: Dominion Lending Centres Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 173.8 154.7 135 612.1 767.9 676.2 - -
Change - -10.99% -12.73% 353.3% 25.44% -11.93% - -
Enterprise Value (EV) 1 173.8 154.7 135 612.1 801.7 693.4 667.9 676.2
Change - -10.99% -12.73% 353.3% 30.97% -13.5% -3.68% 1.25%
P/E - - - - 32.1x 18x 15.1x 14.1x
PBR - - 5.25x - - 4.32x 3.62x -
PEG - - - - - 0.3x 0.8x 2.04x
Capitalization / Revenue 2.21x 2.19x 2.16x 7.98x 7.98x 6.2x 5.61x 5.27x
EV / Revenue 2.21x 2.19x 2.16x 7.98x 8.33x 6.36x 5.54x 5.27x
EV / EBITDA 3.96x 4.83x 5.53x 17x 16.4x 11.7x 9.79x 9.14x
EV / EBIT - - 7.37x - - 13.3x 11.1x -
EV / FCF - - - - - 16.5x 14.4x 12.4x
FCF Yield - - - - - 6.07% 6.94% 8.09%
Dividend per Share 2 - - - - - 0.19 0.23 -
Rate of return - - - - - 2.17% 2.62% -
EPS 2 - - - - 0.31 0.4875 0.58 0.62
Distribution rate - - - - - 39% 39.7% -
Net sales 1 78.82 70.72 62.52 76.75 96.27 109 120.6 128.3
EBITDA 1 43.88 32.06 24.42 35.99 48.81 59.18 68.22 74
EBIT 1 - - 18.31 - - 52.15 60.04 -
Net income 1 - - 0.064 -126.8 24.56 37.35 44.82 48.11
Net Debt 1 - - - - 33.81 17.2 -8.354 -
Reference price 2 3.750 3.200 2.800 7.800 9.950 8.770 8.770 8.770
Nbr of stocks (in thousands) 46,358 48,355 48,227 78,476 77,171 77,106 - -
Announcement Date 29/03/22 28/03/23 19/03/24 27/03/25 24/03/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.03x6.38x11.74x - 479M
20.37x5.46x11.71x2.2% 160B
15.27x3.54x - 2.34% 158B
17.05x7.45x - 1.51% 104B
25.41x11.83x20.29x4.26% 74.55B
14.17x5.26x - 1.97% 49.31B
11.86x1.78x5.59x1.29% 46.59B
5.04x5.02x5.01x3.51% 36.13B
14.35x5.44x17.97x1.8% 34.07B
Average 15.73x 5.79x 12.05x 2.36% 73.66B
Weighted average by Cap. 16.99x 5.73x 12.64x 2.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. DLCG Stock
  4. Valuation Dominion Lending Centres Inc.