Valuation Loblaw Companies Limited

Equities

Market Closed - Toronto S.E. Other stock markets 02:54:29 16/01/2026 am IST			5-day change	1st Jan Change
62.30 ^CAD	-0.92%		+2.06%	+0.40%

12/01	Pet Valu Appoints Carmen Fortino and Matt Reindel to Board	MT
09/01	The Vita Coco Company Appoints Shelley Broader to Board of Directors	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	22,228	34,717	39,489	39,883	57,548	73,212	73,212	-
Change	-	56.19%	13.74%	1%	44.29%	27.22%	0%	-
Enterprise Value (EV) ¹	27,998	48,831	46,046	57,206	73,822	80,298	79,850	79,842
Change	-	74.41%	-5.7%	24.24%	29.05%	8.77%	-0.56%	-0.01%
P/E ratio	20.8x	19x	21.2x	19.5x	27.3x	35.4x	32.3x	30.5x
PBR	-	-	-	-	5.26x	6.41x	5.97x	5.57x
PEG	-	0.2x	3.85x	1.5x	3.79x	49.49x	3.34x	5.35x
Capitalization / Revenue	0.42x	0.65x	0.7x	0.67x	0.94x	1.13x	1.1x	1.06x
EV / Revenue	0.53x	0.92x	0.81x	0.96x	1.21x	1.24x	1.2x	1.16x
EV / EBITDA	5.55x	8.74x	7.45x	8.61x	10.5x	10.8x	10.3x	9.97x
EV / EBIT	9.48x	14.2x	11.9x	13.5x	16.2x	16.3x	15.4x	14.6x
EV / FCF	12.5x	24.9x	30.1x	16x	44.2x	33.3x	32.7x	30.3x
FCF Yield	8.03%	4.01%	3.32%	6.26%	2.26%	3%	3.06%	3.3%
Dividend per Share ²	0.32	0.35	0.395	0.4358	0.4962	0.5536	0.5935	0.643
Rate of return	2.01%	1.35%	1.3%	1.37%	1.04%	0.89%	0.95%	1.03%
EPS ²	0.765	1.362	1.438	1.63	1.748	1.76	1.93	2.04
Distribution rate	41.8%	25.7%	27.5%	26.7%	28.4%	31.5%	30.8%	31.5%
Net sales ¹	52,714	53,170	56,504	59,529	61,014	64,870	66,438	68,936
EBITDA ¹	5,041	5,587	6,181	6,647	7,024	7,415	7,739	8,011
EBIT ¹	2,954	3,429	3,883	4,240	4,557	4,937	5,191	5,468
Net income ¹	1,096	1,863	1,909	2,088	2,155	2,101	2,267	2,365
Net Debt ¹	5,770	14,114	6,557	17,323	16,274	7,087	6,638	6,631
Reference price ²	15.93	25.90	30.47	31.84	47.78	62.30	62.30	62.30
Nbr of stocks (in thousands)	13,95,352	13,40,696	12,96,093	12,52,501	12,04,308	11,75,146	11,75,146	-
Announcement Date	25/02/21	24/02/22	23/02/23	22/02/24	20/02/25	-	-	-

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.($)
LOBLAW COMPANIES LIMITED	35.73x	1.25x	10.92x	0.88%	5.33TCr
WALMART INC.	41.8x	1.41x	22.39x	0.78%	96TCr
KROGER CO. (THE)	41.6x	0.37x	6.68x	2.2%	3.95TCr
AEON CO., LTD.	94.6x	0.98x	15.97x	0.62%	3.83TCr
SYSCO CORPORATION	17.73x	0.58x	11x	2.8%	3.69TCr
TESCO PLC	15.73x	0.52x	7.79x	3.4%	3.6TCr
AHOLD DELHAIZE N.V.	13.73x	0.5x	6.36x	3.49%	3.55TCr
GEORGE WESTON LIMITED	28.42x	0.78x	6.41x	1.2%	2.64TCr
WOOLWORTHS GROUP LIMITED	24.24x	0.74x	8.76x	3.13%	2.46TCr
US FOODS HOLDING CORP.	27.99x	0.59x	12.01x	-.--%	1.84TCr
Average	34.16x	0.77x	10.83x	1.85%	12.66TCr
Weighted average by Cap.	40.08x	1.25x	19.28x	1.08%