Valuation Loblaw Companies Limited

Equities

Market Closed - Toronto S.E. Other stock markets 02:12:43 16/05/2026 am IST			5-day change	1st Jan Change
60.66 ^CAD	-0.43%		-0.25%	-2.24%

14/05	CIBC Lowers George Weston's Price Target By $10	MT
12/05	Loblaw Companies Limited - Shareholder/Analyst Call

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	34,558	38,990	39,923	57,657	72,977	70,508	-	-
Change	-	12.82%	2.39%	44.42%	26.57%	-3.38%	-	-
Enterprise Value (EV) ¹	48,672	45,547	57,246	73,931	88,241	74,917	74,444	74,107
Change	-	-6.42%	25.69%	29.14%	19.36%	-15.1%	-0.63%	-0.45%
P/E ratio	19x	20.9x	19.6x	27.4x	28x	26.7x	25.5x	24.2x
PBR	-	-	-	5.27x	6.69x	6.34x	5.71x	5.25x
PEG	-	3.8x	1.5x	3.8x	1x	11.85x	5.26x	4.43x
Capitalization / Revenue	0.65x	0.69x	0.67x	0.94x	1.13x	1.07x	1.04x	1x
EV / Revenue	0.92x	0.81x	0.96x	1.21x	1.36x	1.14x	1.09x	1.05x
EV / EBITDA	8.71x	7.37x	8.61x	10.5x	11.7x	9.92x	9.28x	9.26x
EV / EBIT	14.2x	11.7x	13.5x	16.2x	17.8x	15.3x	14.1x	13.5x
EV / FCF	24.8x	29.8x	16x	44.2x	43.1x	30.8x	30.3x	-
FCF Yield	4.02%	3.35%	6.26%	2.26%	2.32%	3.25%	3.3%	-
Dividend per Share ²	0.35	0.395	0.4358	0.4962	0.5515	0.6142	0.6616	0.6967
Rate of return	1.35%	1.31%	1.37%	1.04%	0.89%	1.01%	1.09%	1.15%
EPS ²	1.362	1.438	1.63	1.748	2.22	2.27	2.38	2.51
Distribution rate	25.7%	27.5%	26.7%	28.4%	24.8%	27.1%	27.8%	27.8%
Net sales ¹	53,170	56,504	59,529	61,014	64,814	65,627	68,112	70,406
EBITDA ¹	5,587	6,181	6,647	7,024	7,533	7,556	8,022	7,999
EBIT ¹	3,429	3,883	4,240	4,557	4,948	4,886	5,273	5,484
Net income ¹	1,863	1,909	2,088	2,155	2,667	2,662	2,716	2,781
Net Debt ¹	14,114	6,557	17,323	16,274	15,264	4,409	3,936	3,599
Reference price ²	25.91	30.08	31.88	47.88	62.09	60.66	60.66	60.66
Nbr of stocks (in thousands)	13,33,771	12,96,093	12,52,501	12,04,320	11,75,349	11,62,349	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	25/02/26	-	-	-

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.($)
LOBLAW COMPANIES LIMITED	26.72x	1.14x	9.92x	1.01%	5.12TCr
WALMART INC.	45.26x	1.47x	22.33x	0.74%	1,04800Cr
KROGER CO. (THE)	12.85x	0.37x	6.65x	2.16%	4.04TCr
TESCO PLC	14.75x	0.52x	7.64x	3.48%	3.79TCr
AHOLD DELHAIZE N.V.	13.49x	0.51x	6.38x	3.47%	3.76TCr
SYSCO CORPORATION	17.84x	0.54x	10.4x	2.97%	3.47TCr
WOOLWORTHS GROUP LIMITED	37.9x	0.78x	9.19x	2.86%	2.88TCr
AEON CO., LTD.	61.73x	0.69x	11.4x	0.91%	2.61TCr
GEORGE WESTON LIMITED	20.88x	0.71x	6x	1.4%	2.61TCr
US FOODS HOLDING CORP.	20.95x	0.55x	10.73x	-.--%	1.81TCr
Average	27.24x	0.73x	10.06x	1.9%	13.49TCr
Weighted average by Cap.	40.50x	1.29x	19.26x	1.06%