DOL.TO
Dollarama Inc
Price:  
123.77 
CAD
Volume:  
1,327,099.00
Canada | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DOL.TO Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Dollarama Inc (DOL.TO) is 116.08 CAD. This DOL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.77 CAD, the upside of Dollarama Inc is %.

The range of the Intrinsic Value is 74.80 - 244.49 CAD

123.77 CAD
Stock Price
116.08 CAD
Intrinsic Value
Intrinsic Value Details

DOL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 74.80 - 244.49 116.08 -6.2%
DCF (Growth 10y) 94.28 - 283.89 140.72 13.7%
DCF (EBITDA 5y) 58.35 - 74.74 65.72 -46.9%
DCF (EBITDA 10y) 77.34 - 102.03 88.40 -28.6%
Fair Value 48.86 - 48.86 48.86 -60.52%
P/E 52.11 - 76.25 59.91 -51.6%
EV/EBITDA 34.48 - 50.73 42.83 -65.4%
EPV 38.60 - 54.58 46.59 -62.4%
DDM - Stable 39.57 - 143.22 91.39 -26.2%
DDM - Multi 62.59 - 176.57 92.48 -25.3%

DOL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 34,809.32
Beta 0.60
Outstanding shares (mil) 281.24
Enterprise Value (mil) 38,895.72
Market risk premium 5.10%
Cost of Equity 7.81%
Cost of Debt 4.25%
WACC 7.30%