Company Valuation: Dominion Lending Centres Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 173.8 154.7 135 612.1 767.9 694.8 -
Change - -10.99% -12.73% 353.3% 25.44% -9.52% -
Enterprise Value (EV) 1 173.8 154.7 135 612.1 801.7 775 750
Change - -10.99% -12.73% 353.3% 30.97% -3.32% -3.23%
P/E - - - - 32.1x 19.6x 14.1x
PBR - - 5.25x - - - -
PEG - - - - - 0.4x 0.4x
Capitalization / Revenue 2.21x 2.19x 2.16x 7.98x 7.98x 6.06x 4.82x
EV / Revenue 2.21x 2.19x 2.16x 7.98x 8.33x 6.76x 5.2x
EV / EBITDA 3.96x 4.83x 5.53x 17x 16.4x 12.9x 9.38x
EV / EBIT - - 7.37x - - 14.8x 10.5x
EV / FCF - - - - - 18.7x 15.5x
FCF Yield - - - - - 5.34% 6.44%
Dividend per Share 2 - - - - - 0.19 0.23
Rate of return - - - - - 2.11% 2.55%
EPS 2 - - - - 0.31 0.46 0.64
Distribution rate - - - - - 41.3% 35.9%
Net sales 1 78.82 70.72 62.52 76.75 96.27 114.6 144.2
EBITDA 1 43.88 32.06 24.42 35.99 48.81 59.95 80
EBIT 1 - - 18.31 - - 52.3 71.5
Net income 1 - - 0.064 -126.8 24.56 35.8 50.3
Net Debt 1 - - - - 33.81 80.25 55.25
Reference price 2 3.750 3.200 2.800 7.800 9.950 9.020 9.020
Nbr of stocks (in thousands) 46,358 48,355 48,227 78,476 77,171 77,027 -
Announcement Date 29/03/22 28/03/23 19/03/24 27/03/25 24/03/26 - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.91x6.15x13.18x1.94% 183B
15.2x3.67x - 2.33% 164B
17.61x7.69x - 1.42% 110B
27.08x14.22x24.4x3.6% 89.12B
14.19x5.38x - 1.85% 52.15B
12.66x1.94x5.96x1.17% 50.41B
5.51x5.44x3.98x3.39% 37.6B
14.95x5.39x16.81x1.76% 34.85B
Average 16.14x 6.24x 12.86x 2.18% 90.16B
Weighted average by Cap. 17.97x 6.39x 14.23x 2.16%

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. DLCG Stock
  4. BRLGF Stock
  5. Valuation Dominion Lending Centres Inc.