DOL.TO
Dollarama Inc
Price:  
190.07 
CAD
Volume:  
331,849.00
Canada | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DOL.TO Intrinsic Value

8.60 %
Upside

What is the intrinsic value of DOL.TO?

As of 2025-07-15, the Intrinsic Value of Dollarama Inc (DOL.TO) is 206.38 CAD. This DOL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 190.07 CAD, the upside of Dollarama Inc is 8.60%.

The range of the Intrinsic Value is 125.65 - 548.07 CAD

Is DOL.TO undervalued or overvalued?

Based on its market price of 190.07 CAD and our intrinsic valuation, Dollarama Inc (DOL.TO) is undervalued by 8.60%.

190.07 CAD
Stock Price
206.38 CAD
Intrinsic Value
Intrinsic Value Details

DOL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 125.65 - 548.07 206.38 8.6%
DCF (Growth 10y) 158.63 - 637.04 250.58 31.8%
DCF (EBITDA 5y) 62.53 - 86.91 71.88 -62.2%
DCF (EBITDA 10y) 94.30 - 129.24 108.16 -43.1%
Fair Value 70.91 - 70.91 70.91 -62.69%
P/E 52.82 - 75.74 63.29 -66.7%
EV/EBITDA 29.58 - 49.91 40.35 -78.8%
EPV 48.68 - 67.27 57.98 -69.5%
DDM - Stable 57.96 - 274.98 166.47 -12.4%
DDM - Multi 104.05 - 381.24 163.19 -14.1%

DOL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 52,691.21
Beta 0.55
Outstanding shares (mil) 277.22
Enterprise Value (mil) 57,159.07
Market risk premium 5.10%
Cost of Equity 7.40%
Cost of Debt 4.25%
WACC 7.05%