Dollarama Inc. (DOL.TO) Simple Dividend Discount Model - Discounting Cash Flows
DOL.TO
Dollarama Inc.
DOL.TO (TSX)

Estimated Value

CAD

Market Price CAD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Dividend Discount Model

This model estimates the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cash Flow to Equity, with little to no high growth prospects.

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10-Year Treasury Bond.

↳ Market Premium

Market Premium

The market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Expected Dividend

Expected Dividend

The estimated annual dividend per share for the next year.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this is equal to the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Forecast Years

Forecast Years

The number of years into the future for which the analysis projects financial performance and metrics.

Results

LTM Dividend 0.423 CAD
Average Dividend Growth Rate 12.66%
Next Year's Expected Dividend 0.425 CAD
Cost of Equity 5.2%
Expected Growth Rate 2.5%

Historical and Projected Dividends

Monetary values in CAD

Monetary values in CAD

amounts except #

2025
Jan 31
LTM
Jan 20
2026
Jan 31
2027
Jan 31
2028
Jan 31
2029
Jan 31
2030
Jan 31
Dividend per Share 0.409 0.423 0.425 0.436 0.447 0.458 0.47
Dividend Growth Rate 17.87% 3.42% 3.79% 2.69% 2.5% 2.51% 2.5%

Monetary values in CAD

amounts except #

Average LTM
Jan 20
2025
Jan 31
2024
Jan 31
2023
Jan 31
2022
Jan 31
2021
Jan 31
2020
Jan 31
2019
Jan 31
2018
Jan 31
2017
Jan 31
2016
Jan 31
Net Income 725.4 1,308 1,169 1,010 801.9 663.2 564.3 564 548.9 519.4 445.6 385.1
Equity 286.6 1,298 1,188 380.8 28.41 -66.03 334.9 -92.2 -234.1 -252.4 100.3 466.9
Return on Equity 232.1% 110.1% 306.8% 3,557% -1,214% 198% -612.1% -240.9% -217.5% 517.9% 95.46% 52.01%
Common Dividends 72.58 116.3 114.4 98.23 77.56 65.44 61.53 55.25 55.81 53.11 51.05 49.64
Payout Ratio 10.3% 8.96% 9.79% 9.72% 9.68% 9.86% 10.88% 9.78% 10.18% 10.19% 11.44% 12.87%
Shares Outstanding 314.2 275 279.8 283.1 289.4 303 310.7 313.9 324.5 338.3 357 381.8
Reference Market Price 74.83 196.4 137.5 100.3 79.25 66.9 49.99 45.09 34.8 55.03 32.85 25.06
EPS 2.41 4.72 4.18 3.57 2.77 2.19 1.82 1.8 1.69 1.54 1.25 1.01
Dividend per Share 0.24 0.423 0.409 0.347 0.268 0.216 0.198 0.176 0.172 0.157 0.143 0.13
Dividend Growth Rate 12.66% 3.42% 17.87% 29.48% 24.07% 9.09% 12.5% 2.33% 9.55% 9.79% 10% 11.11%
Dividend Yield 0.367% 0.215% 0.297% 0.346% 0.338% 0.323% 0.396% 0.39% 0.494% 0.285% 0.435% 0.519%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program