Valuation Alimentation Couche-Tard Inc.

Stocks

Market Closed - Toronto S.E. 23:00:00 16/10/2026 +03			5-day change	1st Jan Change
83.50 ^CAD	+2.32%		+7.53%	+11.39%

09-18	Ito-Yokado owner pursuing lower prices to attract inflation-hit shoppers, CEO says	RE
09-08	JPMorgan hires senior CPPIB executive as bank expands in Canadian equities	RE

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	45,401	48,033	54,626	49,544	51,501	54,188	-	-
Change	-	5.8%	13.72%	-9.3%	3.95%	5.22%	-	-
Enterprise Value (EV) ¹	52,697	56,665	67,789	61,237	64,836	66,258	65,486	63,038
Change	-	7.53%	19.63%	-9.66%	5.88%	2.19%	-1.16%	-3.74%
P/E	17.4x	16x	20.1x	19.3x	16.6x	18.2x	16.2x	14.7x
PBR	3.75x	3.93x	-	3.32x	3.19x	3.06x	2.94x	2.6x
PEG	-	0.7x	-2.56x	-4.95x	0.7x	-5.18x	1.4x	1.4x
Capitalization / Revenue	0.72x	0.67x	0.79x	0.68x	0.67x	0.62x	0.62x	0.63x
EV / Revenue	0.84x	0.79x	0.98x	0.84x	0.85x	0.76x	0.75x	0.73x
EV / EBITDA	10x	9.81x	12.1x	10.3x	9.66x	9.42x	8.54x	7.93x
EV / EBIT	14.2x	13.3x	17.6x	15.9x	14.9x	14.7x	13.5x	12x
EV / FCF	23.1x	22.3x	23.6x	22.6x	19.2x	19.6x	18x	16x
FCF Yield	4.33%	4.48%	4.24%	4.43%	5.2%	5.1%	5.54%	6.27%
Dividend per Share ²	0.3239	0.4002	0.487	0.5527	0.5931	0.6729	0.7324	0.7628
Rate of return	0.74%	0.82%	0.86%	1.06%	1.06%	1.14%	1.24%	1.29%
EPS ²	2.52	3.06	2.82	2.71	3.37	3.252	3.635	4.02
Distribution rate	12.9%	13.1%	17.3%	20.4%	17.6%	20.7%	20.1%	19%
Net sales ¹	62,810	71,857	69,264	72,857	76,507	87,661	87,078	85,874
EBITDA ¹	5,266	5,775	5,614	5,959	6,714	7,030	7,670	7,945
EBIT ¹	3,720	4,250	3,854	3,854	4,355	4,498	4,866	5,240
Net income ¹	2,683	3,091	2,730	2,580	3,144	2,990	3,252	3,577
Net Debt ¹	7,296	8,632	13,163	11,693	13,335	12,070	11,298	8,851
Reference price ²	43.84	48.95	56.80	52.26	56.09	59.03	59.03	59.03
Nbr of stocks (in thousands)	1,035,691	981,333	961,787	948,064	918,230	917,963	-	-
Announcement Date	6/28/22 A	6/27/23 A	6/25/24 A	6/25/25 A	6/22/26 A	-	-	-