As of 2025-02-19, the Intrinsic Value of Dollarama Inc (DOL.TO) is
159.07 CAD. This DOL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 139.92 CAD, the upside of Dollarama Inc is
13.70%.
The range of the Intrinsic Value is 94.46 - 446.23 CAD
159.07 CAD
Intrinsic Value
DOL.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
94.46 - 446.23 |
159.07 |
13.7% |
DCF (Growth 10y) |
125.86 - 548.34 |
203.93 |
45.7% |
DCF (EBITDA 5y) |
61.83 - 72.61 |
67.80 |
-51.5% |
DCF (EBITDA 10y) |
91.99 - 115.79 |
103.99 |
-25.7% |
Fair Value |
51.68 - 51.68 |
51.68 |
-63.07% |
P/E |
50.32 - 64.94 |
55.71 |
-60.2% |
EV/EBITDA |
32.48 - 48.46 |
37.49 |
-73.2% |
EPV |
38.45 - 61.19 |
49.82 |
-64.4% |
DDM - Stable |
42.63 - 215.31 |
128.97 |
-7.8% |
DDM - Multi |
77.96 - 306.24 |
124.29 |
-11.2% |
DOL.TO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
38,783.03 |
Beta |
1.07 |
Outstanding shares (mil) |
277.18 |
Enterprise Value (mil) |
43,154.78 |
Market risk premium |
5.10% |
Cost of Equity |
7.41% |
Cost of Debt |
4.25% |
WACC |
7.00% |