Company Valuation: Dominion Lending Centres Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 173.8 154.7 135 612.1 767.9 688.6 - -
Change - -10.99% -12.73% 353.3% 25.44% -10.33% - -
Enterprise Value (EV) 1 173.8 154.7 135 612.1 801.7 714.3 689.7 688.6
Change - -10.99% -12.73% 353.3% 30.97% -10.9% -3.45% -0.16%
P/E - - - - 32.1x 18.6x 15.7x 14.4x
PBR - - 5.25x - - 4.4x 3.69x -
PEG - - - - - 0.3x 0.8x 1.64x
Capitalization / Revenue 2.21x 2.19x 2.16x 7.98x 7.98x 6.37x 5.74x 5.42x
EV / Revenue 2.21x 2.19x 2.16x 7.98x 8.33x 6.61x 5.75x 5.42x
EV / EBITDA 3.96x 4.83x 5.53x 17x 16.4x 12.2x 10.2x 9.09x
EV / EBIT - - 7.37x - - 14.1x 11.7x -
EV / FCF - - - - - 17.3x 15.2x 12.6x
FCF Yield - - - - - 5.78% 6.59% 7.95%
Dividend per Share 2 - - - - - 0.19 0.23 -
Rate of return - - - - - 2.13% 2.58% -
EPS 2 - - - - 0.31 0.48 0.57 0.62
Distribution rate - - - - - 39.6% 40.4% -
Net sales 1 78.82 70.72 62.52 76.75 96.27 108.1 119.9 127.1
EBITDA 1 43.88 32.06 24.42 35.99 48.81 58.51 67.71 75.75
EBIT 1 - - 18.31 - - 50.8 58.74 -
Net income 1 - - 0.064 -126.8 24.56 36.7 44.12 48.11
Net Debt 1 - - - - 33.81 25.73 1.113 -
Reference price 2 3.750 3.200 2.800 7.800 9.950 8.930 8.930 8.930
Nbr of stocks (in thousands) 46,358 48,355 48,227 78,476 77,171 77,106 - -
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.($)
18.6x6.61x12.21x - 488M
19.67x5.51x11.82x2.16% 165B
15.52x3.61x - 2.32% 162B
17.14x7.56x - 1.46% 107B
25.78x12.04x20.69x4.18% 75.96B
13.85x5.3x - 1.9% 50.73B
11.93x1.8x5.52x1.23% 47.56B
5.51x5.78x4.74x3.37% 37.4B
14.54x5.32x16.57x1.84% 33.39B
Average 15.84x 5.95x 11.92x 2.31% 75.51B
Weighted average by Cap. 16.95x 5.84x 12.56x 2.28%

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. Valuation Dominion Lending Centres Inc.