DOL.TO
Dollarama Inc
Price:  
188.43 
CAD
Volume:  
331,849.00
Canada | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DOL.TO Intrinsic Value

23.70 %
Upside

What is the intrinsic value of DOL.TO?

As of 2025-09-08, the Intrinsic Value of Dollarama Inc (DOL.TO) is 233.07 CAD. This DOL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 188.43 CAD, the upside of Dollarama Inc is 23.70%.

The range of the Intrinsic Value is 132.48 - 850.04 CAD

Is DOL.TO undervalued or overvalued?

Based on its market price of 188.43 CAD and our intrinsic valuation, Dollarama Inc (DOL.TO) is undervalued by 23.70%.

188.43 CAD
Stock Price
233.07 CAD
Intrinsic Value
Intrinsic Value Details

DOL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 132.48 - 850.04 233.07 23.7%
DCF (Growth 10y) 182.94 - 1,085.73 310.14 64.6%
DCF (EBITDA 5y) 65.70 - 86.41 75.67 -59.8%
DCF (EBITDA 10y) 107.77 - 144.27 124.82 -33.8%
Fair Value 73.18 - 73.18 73.18 -61.16%
P/E 56.62 - 93.59 71.85 -61.9%
EV/EBITDA 30.67 - 55.07 39.71 -78.9%
EPV 48.20 - 71.47 59.84 -68.2%
DDM - Stable 61.02 - 395.00 228.01 21.0%
DDM - Multi 112.43 - 563.30 187.17 -0.7%

DOL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 52,080.17
Beta 0.38
Outstanding shares (mil) 276.39
Enterprise Value (mil) 56,950.07
Market risk premium 5.10%
Cost of Equity 7.14%
Cost of Debt 4.25%
WACC 6.81%