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 1 173.8 154.7 135 612.1 767.9 659.3 - -
Change - -10.99% -12.73% 353.3% 25.44% -14.14% - -
Enterprise Value (EV) 1 173.8 154.7 135 612.1 801.7 685 660.4 659.3
Change - -10.99% -12.73% 353.3% 30.97% -14.55% -3.59% -0.17%
P/E - - - - 32.1x 17.8x 15x 13.8x
PBR - - 5.25x - - 4.21x 3.53x -
PEG - - - - - 0.3x 0.8x 1.57x
Capitalization / Revenue 2.21x 2.19x 2.16x 7.98x 7.98x 6.1x 5.5x 5.19x
EV / Revenue 2.21x 2.19x 2.16x 7.98x 8.33x 6.33x 5.51x 5.19x
EV / EBITDA 3.96x 4.83x 5.53x 17x 16.4x 11.7x 9.75x 8.7x
EV / EBIT - - 7.37x - - 13.5x 11.2x -
EV / FCF - - - - - 16.6x 14.5x 12x
FCF Yield - - - - - 6.02% 6.88% 8.3%
Dividend per Share 2 - - - - - 0.19 0.23 -
Rate of return - - - - - 2.22% 2.69% -
EPS 2 - - - - 0.31 0.48 0.57 0.62
Distribution rate - - - - - 39.6% 40.4% -
Net sales 1 78.82 70.72 62.52 76.75 96.27 108.1 119.9 127.1
EBITDA 1 43.88 32.06 24.42 35.99 48.81 58.51 67.71 75.75
EBIT 1 - - 18.31 - - 50.8 58.74 -
Net income 1 - - 0.064 -126.8 24.56 36.7 44.12 48.11
Net Debt 1 - - - - 33.81 25.73 1.113 -
Reference price 2 3.750 3.200 2.800 7.800 9.950 8.550 8.550 8.550
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.($)
18.1x6.43x11.89x - 478M
19.86x5.56x11.93x2.14% 166B
15.45x3.6x - 2.33% 164B
17.1x7.54x - 1.46% 107B
26.36x12.26x21.03x4.11% 77.17B
13.83x5.29x - 1.92% 50.13B
12.08x1.83x5.73x1.27% 47.45B
4.83x4.85x4.89x3.66% 34.84B
14.1x5.45x18.01x1.79% 34.17B
Average 15.74x 5.87x 12.25x 2.34% 75.64B
Weighted average by Cap. 17.06x 5.84x 12.96x 2.29%

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.