Valuation Dollarama Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 12:12:47 11/09/2026 pm IST			5-day change	1st Jan Change
104.55 ^EUR	-2.65%		-4.82%	-17.64%

27/08	TSX pulls back from record high as metal mining shares fall	RE
17/07	Dollarama Recalls Heavenly Spices Brand Garlic Powder Due to Bacillus Cereus	DJ

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	45,054	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	-10.11%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	49,821	49,715	49,286
Change	-	17.12%	19.44%	34.78%	30.12%	-4.95%	-0.21%	-0.86%
P/E	30.2x	28.9x	28.2x	33.1x	38.8x	32.3x	28.6x	25.4x
PBR	-	814x	-	32.5x	34.9x	24x	18.3x	15x
PEG	-	1.1x	1x	2x	2.8x	3.39x	2.2x	2x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	5.54x	5.2x	4.81x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.13x	5.74x	5.27x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	19.2x	17.5x	16x
EV / EBIT	21.7x	21x	20x	23.5x	27x	23.9x	21.5x	19.3x
EV / FCF	23.6x	35.1x	23.9x	28.8x	-	38.5x	31x	24.8x
FCF Yield	4.24%	2.85%	4.19%	3.47%	-	2.6%	3.23%	4.03%
Dividend per Share ²	0.2012	0.2212	0.2832	0.368	0.4232	0.4767	0.5183	0.565
Rate of return	0.31%	0.28%	0.28%	0.27%	0.23%	0.29%	0.31%	0.34%
EPS ²	2.18	2.76	3.56	4.16	4.73	5.181	5.839	6.588
Distribution rate	9.23%	8.01%	7.96%	8.85%	8.95%	9.2%	8.88%	8.58%
Net sales ¹	4,331	5,053	5,867	6,413	7,256	8,126	8,662	9,358
EBITDA ¹	1,283	1,523	1,861	2,122	2,398	2,597	2,846	3,082
EBIT ¹	984.6	1,192	1,496	1,711	1,938	2,087	2,312	2,557
Net income ¹	663.2	801.9	1,010	1,169	1,309	1,411	1,562	1,731
Net Debt ¹	1,823	2,151	1,950	2,160	2,294	4,767	4,661	4,232
Reference price ²	65.81	79.90	100.22	137.53	183.50	167.11	167.11	167.11
Nbr of stocks (in thousands)	2,96,965	2,86,272	2,78,755	2,77,200	2,73,153	2,69,607	-	-
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.($)
COSTCO WHOLESALE CORPORATION	43.97x	1.29x	27.19x	0.58%	40TCr
TARGET CORPORATION	15.03x	0.74x	8.56x	2.93%	7.08TCr
WAL-MART DE MÉXICO, S.A.B. DE C.V.	15.07x	0.8x	7.95x	3.3%	4.62TCr
DOLLARAMA INC.	32.26x	6.13x	19.18x	0.29%	3.25TCr
DOLLAR GENERAL CORPORATION	15.76x	0.69x	8.49x	1.92%	2.75TCr
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	19x	0.97x	10.44x	1.2%	1.41TCr
PEPCO GROUP N.V.	15.15x	1.49x	7.22x	1.64%	594.13Cr
CP AXTRGDS	15.95x	0.51x	7.64x	4.48%	464.39Cr
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	15.91x	1.39x	9.74x	-.--%	436.96Cr
Average	20.90x	1.56x	11.82x	1.81%	6.75TCr
Weighted average by Cap.	35.21x	1.41x	21.42x	1.15%