Valuation Dollarama Inc. Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 23:43:19 07/10/2026 +03			5-day change	1st Jan Change
116.35 ^EUR	+0.47%		-0.48%	-10.55%

09-22	Dollarama Is Taking Its Value Playbook for a Spin
09-17	Dollarama Price Target Raised to CA$225 at RBC	MT

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	49,925	-	-
Change	-	17.04%	22.14%	36.46%	31.48%	-0.4%	-	-
Enterprise Value (EV) ¹	21,367	25,024	29,887	40,283	52,417	54,115	53,553	53,832
Change	-	17.12%	19.44%	34.78%	30.12%	3.24%	-1.04%	0.52%
P/E	30.2x	28.9x	28.2x	33.1x	38.8x	35.8x	31.6x	27.8x
PBR	-	814x	-	32.5x	34.9x	23.3x	17x	17x
PEG	-	1.1x	1x	2x	2.8x	3.77x	2.4x	2x
Capitalization / Revenue	4.51x	4.53x	4.76x	5.94x	6.91x	6.14x	5.75x	5.34x
EV / Revenue	4.93x	4.95x	5.09x	6.28x	7.22x	6.66x	6.17x	5.76x
EV / EBITDA	16.7x	16.4x	16.1x	19x	21.9x	20.8x	18.8x	17x
EV / EBIT	21.7x	21x	20x	23.5x	27x	26.1x	23.3x	20.6x
EV / FCF	23.6x	35.1x	23.9x	28.8x	35.2x	45.7x	34.3x	29.6x
FCF Yield	4.24%	2.85%	4.19%	3.47%	2.84%	2.19%	2.92%	3.37%
Dividend per Share ²	0.2012	0.2212	0.2832	0.368	0.4232	0.4717	0.5217	0.578
Rate of return	0.31%	0.28%	0.28%	0.27%	0.23%	0.25%	0.28%	0.31%
EPS ²	2.18	2.76	3.56	4.16	4.73	5.18	5.857	6.659
Distribution rate	9.23%	8.01%	7.96%	8.85%	8.95%	9.11%	8.91%	8.68%
Net sales ¹	4,331	5,053	5,867	6,413	7,256	8,131	8,681	9,343
EBITDA ¹	1,283	1,523	1,861	2,122	2,398	2,596	2,844	3,159
EBIT ¹	984.6	1,192	1,496	1,711	1,938	2,071	2,303	2,608
Net income ¹	663.2	801.9	1,010	1,169	1,309	1,408	1,562	1,756
Net Debt ¹	1,823	2,151	1,950	2,160	2,294	4,190	3,628	3,907
Reference price ²	65.81	79.90	100.22	137.53	183.50	185.37	185.37	185.37
Nbr of stocks (in thousands)	296,965	286,272	278,755	277,200	273,153	268,370	-	-
Announcement Date	3/30/22 A	3/29/23 A	4/4/24 A	4/3/25 A	3/24/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COSTCO WHOLESALE CORPORATION	45.51x	1.33x	28.16x	0.56%	415B
THE TJX COMPANIES	25.71x	2.29x	16.27x	1.38%	151B
TARGET CORPORATION	14.89x	0.74x	8.46x	2.96%	70.11B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	15.42x	0.81x	8.12x	3.22%	44.69B
DOLLARAMA INC.	35.92x	6.66x	20.85x	0.25%	35.11B
DOLLAR GENERAL CORPORATION	15.59x	0.68x	8.46x	1.94%	27.2B
DOLLAR TREE, INC.	14.57x	1.37x	10.15x	-.--%	21.8B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	17.73x	0.81x	9.11x	1.48%	13B
BJ'S WHOLESALE CLUB HOLDINGS, INC.	20.31x	0.62x	11.93x	-.--%	12.08B
Average	22.85x	1.70x	13.50x	1.31%	87.72B
Weighted average by Cap.	34.15x	1.63x	20.95x	1.1%