Valuation Dollarama Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 07:35:23 21/08/2026 BST			5-day change	1st Jan Change
115.90 ^EUR	-1.24%		-3.01%	-8.70%

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	50,497	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	0.75%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	55,208	55,104	54,730
Change	-	17.12%	19.44%	34.78%	30.12%	5.32%	-0.19%	-0.68%
P/E	30.2x	28.9x	28.2x	33.1x	38.8x	36.2x	32x	27.8x
PBR	-	814x	-	32.5x	34.9x	26.9x	20.5x	16.9x
PEG	-	1.1x	1x	2x	2.8x	3.84x	2.5x	1.8x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	6.22x	5.83x	5.38x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.8x	6.37x	5.83x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	21.2x	19.3x	17.3x
EV / EBIT	21.7x	21x	20x	23.5x	27x	26.5x	23.8x	21.4x
EV / FCF	23.6x	35.1x	23.9x	28.8x	-	42.7x	34.3x	27.6x
FCF Yield	4.24%	2.85%	4.19%	3.47%	-	2.34%	2.92%	3.63%
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%	0.28%	0.34%
EPS ²	2.18	2.76	3.56	4.16	4.73	5.176	5.848	6.748
Distribution rate	9.23%	8.01%	7.96%	8.85%	8.95%	9.2%	8.86%	9.52%
Net sales ¹	4,331	5,053	5,867	6,413	7,256	8,120	8,655	9,390
EBITDA ¹	1,283	1,523	1,861	2,122	2,398	2,599	2,852	3,162
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	4,710	4,606	4,232
Reference price ²	65.81	79.90	100.22	137.53	183.50	187.30	187.30	187.30
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	45.34x	1.33x	28.07x	0.56%	414B
TARGET CORPORATION	15.94x	0.76x	8.89x	2.89%	71.89B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	15.67x	0.82x	8.23x	3.16%	48.38B
DOLLARAMA INC.	36.19x	6.8x	21.24x	0.25%	36.66B
DOLLAR GENERAL CORPORATION	16.33x	0.66x	8.4x	1.98%	26.6B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	21.2x	1.07x	11.55x	1.07%	15.26B
PEPCO GROUP N.V.	16.01x	1.56x	7.52x	1.55%	6.32B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	16.65x	1.38x	9.89x	-.--%	4.52B
CP AXTRGDS	16.02x	0.52x	7.74x	4.45%	4.67B
Average	22.15x	1.65x	12.39x	1.77%	69.81B
Weighted average by Cap.	36.62x	1.51x	22.22x	1.11%