Company Valuation: Doman Building Materials Group Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 673.6 500.2 721.4 740.2 820.2 1,038 - -
Change - -25.74% 44.24% 2.6% 10.81% 26.58% - -
Enterprise Value (EV) 1 1,502 1,194 1,359 1,869 1,816 1,960 1,867 1,783
Change - -20.48% 13.77% 37.57% -2.83% 7.92% -4.76% -4.47%
P/E 6.12x 6.32x 9.53x - - - - -
PBR 1.3x 0.88x 1.23x 1.13x 1.29x 1.54x 1.49x -
PEG - -0.2x -2.17x - - - - -
Capitalization / Revenue 0.26x 0.16x 0.29x 0.28x 0.26x 0.32x 0.3x 0.27x
EV / Revenue 0.59x 0.39x 0.55x 0.7x 0.58x 0.61x 0.55x 0.46x
EV / EBITDA 6.66x 5.88x 6.93x 9.56x 7.08x 7.4x 6.71x 6.21x
EV / EBIT 8.74x 8.77x 10.6x 15.8x 11.6x 12x 10.6x 8.78x
EV / FCF 35.4x 5.54x 11.2x 20x 14.8x 21.1x 19.5x -
FCF Yield 2.82% 18% 8.9% 4.99% 6.77% 4.74% 5.13% -
Dividend per Share 2 0.54 0.56 0.56 0.56 0.56 0.56 0.56 0.56
Rate of return 6.95% 9.74% 6.76% 6.6% 5.98% 4.73% 4.73% 4.73%
EPS 2 1.27 0.91 0.87 - - - - -
Distribution rate 42.5% 61.5% 64.4% - - - - -
Net sales 1 2,544 3,039 2,491 2,663 3,119 3,211 3,412 3,869
EBITDA 1 225.6 203.2 196.1 195.5 256.4 265 278.3 287.4
EBIT 1 171.9 136.2 128 118.3 156.4 163.5 176 203
Net income 106.5 78.74 75.79 - - - - -
Net Debt 1 828.3 694.1 637.3 1,129 996 921.8 828.4 745
Reference price 2 7.77 5.75 8.29 8.48 9.36 11.83 11.83 11.83
Nbr of stocks (in thousands) 86,688 86,986 87,025 87,285 87,630 87,763 - -
Announcement Date 03/03/22 09/03/23 07/03/24 27/02/25 05/03/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.61x7.39x4.73% 740M
21.67x1.53x14.64x1.56% 45.4B
36.07x1.32x13.61x1.06% 7.11B
21.31x0.44x8.16x1.11% 2.82B
-620.1x0.23x7.94x - 483M
Average -135.26x 0.83x 10.35x 2.11% 11.31B
Weighted average by Cap. 17.93x 1.43x 14.04x 1.51%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. DBM Stock
  4. Valuation Doman Building Materials Group Ltd.