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 1 173.8 154.7 135 612.1 767.9 670.8 - -
Change - -10.99% -12.73% 353.3% 25.44% -12.64% - -
Enterprise Value (EV) 1 173.8 154.7 135 612.1 801.7 688 662.5 670.8
Change - -10.99% -12.73% 353.3% 30.97% -14.18% -3.71% 1.26%
P/E - - - - 32.1x 17.8x 15x 14x
PBR - - 5.25x - - 4.29x 3.6x -
PEG - - - - - 0.3x 0.8x 2.03x
Capitalization / Revenue 2.21x 2.19x 2.16x 7.98x 7.98x 6.15x 5.56x 5.23x
EV / Revenue 2.21x 2.19x 2.16x 7.98x 8.33x 6.31x 5.49x 5.23x
EV / EBITDA 3.96x 4.83x 5.53x 17x 16.4x 11.6x 9.71x 9.07x
EV / EBIT - - 7.37x - - 13.2x 11x -
EV / FCF - - - - - 16.3x 14.3x 12.3x
FCF Yield - - - - - 6.12% 6.99% 8.16%
Dividend per Share 2 - - - - - 0.19 0.23 -
Rate of return - - - - - 2.18% 2.64% -
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 8.700 8.700 8.700
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.85x6.31x11.63x - 472M
15.32x3.51x - 2.37% 156B
19.98x5.31x11.64x2.28% 154B
16.59x7.33x - 1.53% 101B
25.22x11.72x20.11x4.29% 73.92B
13.84x5.19x - 2.03% 47.24B
11.53x1.67x5.18x1.36% 43.97B
4.84x4.9x4.9x3.63% 35.22B
14.87x5.19x16.8x1.86% 32.66B
Average 15.56x 5.68x 11.71x 2.42% 71.59B
Weighted average by Cap. 16.81x 5.64x 12.44x 2.39%

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.