Valuation Dollarama Inc. Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 21:44:12 14/08/2026 BST			5-day change	1st Jan Change
119.35 ^EUR	-0.04%		+0.21%	-6.72%

07-17	Dollarama Recalls Heavenly Spices Brand Garlic Powder Due to Bacillus Cereus	DJ
07-03	Dollarama Inc. authorizes a Buyback Plan.	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	51,651	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	3.05%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	56,113	55,857	55,884
Change	-	17.12%	19.44%	34.78%	30.12%	7.05%	-0.46%	0.05%
P/E	30.2x	28.9x	28.2x	33.1x	38.8x	37x	32.8x	28.4x
PBR	-	814x	-	32.5x	34.9x	27.5x	21x	17.2x
PEG	-	1.1x	1x	2x	2.8x	3.94x	2.6x	1.8x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	6.36x	5.97x	5.49x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.91x	6.46x	5.94x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	21.6x	19.6x	17.6x
EV / EBIT	21.7x	21x	20x	23.5x	27x	26.9x	24.2x	21.9x
EV / FCF	23.6x	35.1x	23.9x	28.8x	-	43.4x	34.8x	28.2x
FCF Yield	4.24%	2.85%	4.19%	3.47%	-	2.31%	2.88%	3.55%
Dividend per Share ²	0.2012	0.2212	0.2832	0.368	0.4232	0.476	0.518	0.6425
Rate of return	0.31%	0.28%	0.28%	0.27%	0.23%	0.25%	0.27%	0.34%
EPS ²	2.18	2.76	3.56	4.16	4.73	5.174	5.838	6.748
Distribution rate	9.23%	8.01%	7.96%	8.85%	8.95%	9.2%	8.87%	9.52%
Net sales ¹	4,331	5,053	5,867	6,413	7,256	8,120	8,652	9,408
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	2,087	2,313	2,557
Net income ¹	663.2	801.9	1,010	1,169	1,309	1,410	1,568	1,787
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	191.58	191.58	191.58
Nbr of stocks (in thousands)	296,965	286,272	278,755	277,200	273,153	269,607	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COSTCO WHOLESALE CORPORATION	46.68x	1.37x	28.92x	0.54%	426B
TARGET CORPORATION	18.47x	0.76x	9.65x	2.9%	70.16B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	15.59x	0.82x	8.21x	3.18%	47.99B
DOLLARAMA INC.	37.03x	6.91x	21.58x	0.25%	37.22B
DOLLAR GENERAL CORPORATION	16.69x	0.67x	8.57x	1.93%	27.19B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	24.25x	1.21x	13.09x	0.94%	17.4B
PEPCO GROUP N.V.	16.79x	1.61x	7.8x	1.48%	6.57B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	17.01x	1.41x	10.12x	-.--%	4.62B
CP AXTRGDS	16.12x	0.52x	7.87x	4.47%	4.66B
Average	23.18x	1.70x	12.87x	1.74%	71.34B
Weighted average by Cap.	38.09x	1.55x	23.05x	1.08%