Company Valuation: Dominion Lending Centres Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 173.8 154.7 135 612.1 767.9 642.4 -
Change - -10.99% -12.73% 353.3% 25.44% -16.34% -
Enterprise Value (EV) 1 173.8 154.7 135 612.1 801.7 722.7 697.7
Change - -10.99% -12.73% 353.3% 30.97% -9.86% -3.46%
P/E - - - - 32.1x 18.1x 13x
PBR - - 5.25x - - - -
PEG - - - - - 0.4x 0.3x
Capitalization / Revenue 2.21x 2.19x 2.16x 7.98x 7.98x 5.61x 4.46x
EV / Revenue 2.21x 2.19x 2.16x 7.98x 8.33x 6.31x 4.84x
EV / EBITDA 3.96x 4.83x 5.53x 17x 16.4x 12.1x 8.72x
EV / EBIT - - 7.37x - - 13.8x 9.76x
EV / FCF - - - - - 17.5x 14.4x
FCF Yield - - - - - 5.73% 6.92%
Dividend per Share 2 - - - - - 0.19 0.23
Rate of return - - - - - 2.28% 2.76%
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 8.340 8.340
Nbr of stocks (in thousands) 46,358 48,355 48,227 78,476 77,171 77,027 -
Announcement Date 3/29/22 A 3/28/23 A 3/19/24 A 3/27/25 A 3/24/26 A - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.32x5.52x11.8x2.16% 164B
13.71x3.37x - 2.57% 146B
15.75x7.18x - 1.59% 98.65B
18.64x6.58x11.94x4.6% 89.39B
24.21x7.78x11.44x0.87% 81.05B
21.05x11.27x18.06x4.49% 71.54B
13.09x5.13x - 1.99% 48.34B
10.77x1.59x4.92x1.36% 43.36B
Average 17.07x 6.05x 11.63x 2.45% 92.8B
Weighted average by Cap. 17.45x 5.99x 12.10x 2.48%

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.