Valuation Dollarama Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 05:19:39 17/06/26 pm AEST			5-day change	1st Jan Change
115.58 ^EUR	-0.96%		+4.83%	-9.33%

12/06	Dollarama Price Target Raised to $228 at CIBC	MT
12/06	TSX futures rise after Trump signals Middle East peace deal	RE

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	50,866	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	1.48%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	55,582	55,387	55,098
Change	-	17.12%	19.44%	34.78%	30.12%	6.04%	-0.35%	-0.52%
P/E Ratio	30.2x	28.9x	28.2x	33.1x	38.8x	36.3x	32.2x	27.8x
PBR	-	814x	-	32.5x	34.9x	27x	20.6x	16.9x
PEG	-	1.1x	1x	2x	2.8x	3.91x	2.5x	1.8x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	6.27x	5.88x	5.41x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.85x	6.4x	5.86x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	21.4x	19.4x	17.4x
EV / EBIT	21.7x	21x	20x	23.5x	27x	26.6x	24x	21.5x
EV / FCF	23.6x	35.1x	23.9x	28.8x	-	43x	37.3x	27.9x
FCF Yield	4.24%	2.85%	4.19%	3.47%	-	2.33%	2.68%	3.59%
Dividend per Share ²	0.2012	0.2212	0.2832	0.368	0.4232	0.476	0.518	0.6633
Rate of return	0.31%	0.28%	0.28%	0.27%	0.23%	0.25%	0.28%	0.35%
EPS ²	2.18	2.76	3.56	4.16	4.73	5.169	5.833	6.751
Distribution rate	9.23%	8.01%	7.96%	8.85%	8.95%	9.21%	8.88%	9.83%
Net sales ¹	4,331	5,053	5,867	6,413	7,256	8,119	8,650	9,406
EBITDA ¹	1,283	1,523	1,861	2,122	2,398	2,600	2,851	3,171
EBIT ¹	984.6	1,192	1,496	1,711	1,938	2,088	2,312	2,560
Net income ¹	663.2	801.9	1,010	1,169	1,309	1,410	1,568	1,788
Net Debt ¹	1,823	2,151	1,950	2,160	2,294	4,717	4,521	4,232
Reference price ²	65.81	79.90	100.22	137.53	183.50	187.85	187.85	187.85
Nbr of stocks (in thousands)	296,965	286,272	278,755	277,200	273,153	270,779	-	-
Announcement Date	30/3/22	29/3/23	4/4/24	3/4/25	24/3/26	-	-	-

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	47.94x	1.41x	29.71x	0.54%	438B
TARGET CORPORATION	16.16x	0.67x	8.65x	3.41%	60.59B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	16.65x	0.9x	8.77x	2.92%	52.3B
DOLLAR GENERAL CORPORATION	15.43x	0.62x	7.98x	2.1%	25.09B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	21.91x	1.11x	11.91x	1.02%	15.55B
PEPCO GROUP N.V.	13.83x	1.24x	6.21x	1.69%	5.25B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	18.21x	1.51x	10.84x	-.--%	4.96B
CP AXTRGDS	15.27x	0.53x	7.82x	4.81%	4.78B
B&M EUROPEAN VALUE RETAIL PLC	9.77x	0.71x	5.75x	5.01%	2.54B
Average	19.46x	0.97x	10.85x	2.39%	67.63B
Weighted average by Cap.	39.13x	1.25x	23.84x	1.16%