As of 2025-09-17, the Intrinsic Value of Dollarama Inc (DOL.TO) is 212.83 CAD. This DOL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 187.34 CAD, the upside of Dollarama Inc is 13.60%.
The range of the Intrinsic Value is 115.81 - 1,006.70 CAD
Based on its market price of 187.34 CAD and our intrinsic valuation, Dollarama Inc (DOL.TO) is undervalued by 13.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 115.81 - 1,006.70 | 212.83 | 13.6% |
| DCF (Growth 10y) | 151.47 - 1,205.50 | 266.81 | 42.4% |
| DCF (EBITDA 5y) | 52.63 - 76.62 | 62.47 | -66.7% |
| DCF (EBITDA 10y) | 83.60 - 119.56 | 98.49 | -47.4% |
| Fair Value | 73.18 - 73.18 | 73.18 | -60.94% |
| P/E | 57.53 - 88.90 | 71.20 | -62.0% |
| EV/EBITDA | 29.91 - 49.39 | 37.90 | -79.8% |
| EPV | 51.99 - 75.47 | 63.73 | -66.0% |
| DDM - Stable | 66.96 - 534.78 | 300.87 | 60.6% |
| DDM - Multi | 102.94 - 633.77 | 176.58 | -5.7% |
| Market Cap (mil) | 51,778.90 |
| Beta | 0.25 |
| Outstanding shares (mil) | 276.39 |
| Enterprise Value (mil) | 56,648.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.77% |
| Cost of Debt | 4.25% |
| WACC | 6.47% |