Valuation Dollarama Inc.

Stocks

Real-time Estimate TE Other stock markets 01:19:20 16/07/2026 am IST			5-day change	1st Jan Change
186.36 ^CAD	+0.17%		+0.03%	-9.18%

03/07	Dollarama Inc. authorizes a Buyback Plan.	CI
03/07	Dollarama Inc. announces an Equity Buyback for 13,532,086 shares, representing 5% of its issued share capital.	CI

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	50,327	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	0.41%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	54,788	54,532	54,559
Change	-	17.12%	19.44%	34.78%	30.12%	4.52%	-0.47%	0.05%
P/E	30.2x	28.9x	28.2x	33.1x	38.8x	35.9x	31.8x	27.6x
PBR	-	814x	-	32.5x	34.9x	26.7x	20.4x	16.7x
PEG	-	1.1x	1x	2x	2.8x	3.79x	2.5x	1.8x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	6.2x	5.82x	5.35x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.75x	6.3x	5.8x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	21.1x	19.1x	17.2x
EV / EBIT	21.7x	21x	20x	23.5x	27x	26.2x	23.6x	21.3x
EV / FCF	23.6x	35.1x	23.9x	28.8x	-	42.4x	34x	27.6x
FCF Yield	4.24%	2.85%	4.19%	3.47%	-	2.36%	2.94%	3.63%
Dividend per Share ²	0.2012	0.2212	0.2832	0.368	0.4232	0.475	0.5175	0.6425
Rate of return	0.31%	0.28%	0.28%	0.27%	0.23%	0.26%	0.28%	0.35%
EPS ²	2.18	2.76	3.56	4.16	4.73	5.178	5.849	6.751
Distribution rate	9.23%	8.01%	7.96%	8.85%	8.95%	9.17%	8.85%	9.52%
Net sales ¹	4,331	5,053	5,867	6,413	7,256	8,120	8,652	9,405
EBITDA ¹	1,283	1,523	1,861	2,122	2,398	2,600	2,852	3,167
EBIT ¹	984.6	1,192	1,496	1,711	1,938	2,088	2,313	2,560
Net income ¹	663.2	801.9	1,010	1,169	1,309	1,411	1,568	1,788
Net Debt ¹	1,823	2,151	1,950	2,160	2,294	4,461	4,206	4,232
Reference price ²	65.81	79.90	100.22	137.53	183.50	186.04	186.04	186.04
Nbr of stocks (in thousands)	2,96,965	2,86,272	2,78,755	2,77,200	2,73,153	2,70,515	-	-
Announcement Date	30/03/22	29/03/23	04/04/24	03/04/25	24/03/26	-	-	-

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.($)
DOLLARAMA INC.	35.93x	6.75x	21.07x	0.26%	3.58TCr
COSTCO WHOLESALE CORPORATION	44.78x	1.32x	27.68x	0.58%	41TCr
TARGET CORPORATION	16.2x	0.67x	8.64x	3.4%	6.09TCr
WAL-MART DE MÉXICO, S.A.B. DE C.V.	15.69x	0.85x	8.32x	3.11%	4.88TCr
DOLLAR GENERAL CORPORATION	16.29x	0.66x	8.37x	1.98%	2.65TCr
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	22.87x	1.15x	12.39x	0.99%	1.61TCr
PEPCO GROUP N.V.	15.32x	1.44x	7.11x	1.54%	583.18Cr
CP AXTRGDS	15.74x	0.53x	7.9x	4.51%	465.02Cr
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	14.64x	1.19x	8.57x	-.--%	398.63Cr
B&M EUROPEAN VALUE RETAIL PLC	9.93x	0.69x	5.55x	4.95%	274.7Cr
Average	20.74x	1.52x	11.56x	2.13%	6.14TCr
Weighted average by Cap.	36.46x	1.49x	22.06x	1.16%