As of 2024-07-27, the Intrinsic Value of Dollarama Inc (DOL.TO) is
144.19 CAD. This DOL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 129.64 CAD, the upside of Dollarama Inc is
%.
The range of the Intrinsic Value is 93.37 - 301.88 CAD
144.19 CAD
Intrinsic Value
DOL.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
93.37 - 301.88 |
144.19 |
11.2% |
| DCF (Growth 10y) |
125.25 - 375.78 |
186.70 |
44.0% |
| DCF (EBITDA 5y) |
65.63 - 88.14 |
76.14 |
-41.3% |
| DCF (EBITDA 10y) |
95.69 - 130.78 |
111.71 |
-13.8% |
| Fair Value |
50.41 - 50.41 |
50.41 |
-61.11% |
| P/E |
46.42 - 62.66 |
57.09 |
-56.0% |
| EV/EBITDA |
34.01 - 46.84 |
40.58 |
-68.7% |
| EPV |
36.64 - 53.00 |
44.82 |
-65.4% |
| DDM - Stable |
39.75 - 144.39 |
92.07 |
-29.0% |
| DDM - Multi |
75.83 - 214.44 |
112.09 |
-13.5% |
DOL.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36,591.93 |
| Beta |
0.56 |
| Outstanding shares (mil) |
282.26 |
| Enterprise Value (mil) |
40,885.96 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.92% |
| Cost of Debt |
4.25% |
| WACC |
7.42% |