Valuation Alimentation Couche-Tard Inc.

Stocks

Market Closed - Toronto S.E. 07:00:00 31/10/26 am AEDT			5-day change	1st Jan Change
80.98 ^CAD	+0.63%		-2.82%	+8.03%

26/10	Couche-Tard Proposes up to $8 Billion Offer for Cumberland Farms, The Times Reports -- OPIS	DJ
25/10	Couche-Tard proposes up to $8 billion offer for Cumberland Farms, The Times reports	RE

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	45,401	48,033	54,626	49,544	51,501	53,277	-	-
Change	-	5.8%	13.72%	-9.3%	3.95%	3.45%	-	-
Enterprise Value (EV) ¹	52,697	56,665	67,789	61,237	64,836	65,262	64,360	62,128
Change	-	7.53%	19.63%	-9.66%	5.88%	0.66%	-1.38%	-3.47%
P/E	17.4x	16x	20.1x	19.3x	16.6x	17.8x	16x	14.4x
PBR	3.75x	3.93x	-	3.32x	3.19x	3.01x	2.89x	2.56x
PEG	-	0.7x	-2.56x	-4.95x	0.7x	-5.07x	1.4x	1.4x
Capitalization / Revenue	0.72x	0.67x	0.79x	0.68x	0.67x	0.61x	0.61x	0.62x
EV / Revenue	0.84x	0.79x	0.98x	0.84x	0.85x	0.74x	0.74x	0.72x
EV / EBITDA	10x	9.81x	12.1x	10.3x	9.66x	9.3x	8.42x	7.85x
EV / EBIT	14.2x	13.3x	17.6x	15.9x	14.9x	14.6x	13.3x	11.9x
EV / FCF	23.1x	22.3x	23.6x	22.6x	19.2x	19.3x	17.9x	16.7x
FCF Yield	4.33%	4.48%	4.24%	4.43%	5.2%	5.19%	5.6%	6%
Dividend per Share ²	0.3239	0.4002	0.487	0.5527	0.5931	0.7053	0.765	0.7652
Rate of return	0.74%	0.82%	0.86%	1.06%	1.06%	1.22%	1.32%	1.32%
EPS ²	2.52	3.06	2.82	2.71	3.37	3.252	3.635	4.02
Distribution rate	12.9%	13.1%	17.3%	20.4%	17.6%	21.7%	21%	19%
Net sales ¹	62,810	71,857	69,264	72,857	76,507	87,717	87,247	85,874
EBITDA ¹	5,266	5,775	5,614	5,959	6,714	7,017	7,642	7,910
EBIT ¹	3,720	4,250	3,854	3,854	4,355	4,483	4,857	5,240
Net income ¹	2,683	3,091	2,730	2,580	3,144	2,983	3,241	3,577
Net Debt ¹	7,296	8,632	13,163	11,693	13,335	11,985	11,083	8,851
Reference price ²	43.84	48.95	56.80	52.26	56.09	58.04	58.04	58.04
Nbr of stocks (in thousands)	1,035,691	981,333	961,787	948,064	918,230	917,963	-	-
Announcement Date	28/6/22	27/6/23	25/6/24	25/6/25	22/6/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALIMENTATION COUCHE-TARD INC.	17.85x	0.74x	9.3x	1.22%	53.28B
EXXONMOBIL HOLDINGS CORPORATION	14.43x	1.89x	7.46x	2.22%	764B
RELIANCE INDUSTRIES LTD	18.06x	1.5x	8.81x	0.5%	166B
BP PLC	6.5x	0.62x	2.65x	4.06%	130B
MARATHON PETROLEUM CORPORATION	6.77x	0.85x	4.8x	0.92%	125B
VALERO ENERGY CORPORATION	6.94x	0.68x	4.27x	1.2%	111B
PHILLIPS 66	8.88x	0.72x	5.89x	1.8%	110B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.61x	0.4x	6.17x	7.14%	101B
SUNCOR ENERGY INC.	8.85x	2.01x	4.92x	2.17%	93.14B
IMPERIAL OIL LIMITED	12.24x	1.5x	7.42x	1.78%	65.45B
Average	11.11x	1.09x	6.17x	2.3%	171.9B
Weighted average by Cap.	12.28x	1.40x	6.57x	2.24%