TO · DII-B.TO
Dorel Industries Inc.
- Sector
- Consumer Cyclical · Furnishings, Fixtures & Appliances
- Headquarters
- Westmount, QC H3Z 2A4
- Website
- dorel.com
Price · as of 2024-12-31
$1.66
Market cap 62.77M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $36.10 | +2,074.7% |
| Intrinsic Value(DCF) | $1.56 | -6.02% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $8.65 | $59.90 | $0.00 | $41.80 | $85.80 |
| 2011 | $8.06 | $35.01 | $0.00 | $38.40 | $46.10 |
| 2012 | $12.44 | $54.35 | $0.00 | $37.30 | $63.70 |
| 2013 | $11.54 | $19.71 | $0.00 | $18.70 | $15.30 |
| 2014 | $12.36 | $18.96 | $0.00 | $0.00 | $0.00 |
| 2015 | $9.89 | $24.48 | $0.00 | $7.50 | $9.20 |
| 2016 | $11.90 | $17.74 | $0.00 | $0.00 | $0.00 |
| 2017 | $12.21 | $58.53 | $0.00 | $9.00 | $8.50 |
| 2018 | $6.46 | $46.92 | $0.00 | $0.00 | $0.00 |
| 2019 | $1.33 | $27.44 | $0.00 | $7.70 | $0.00 |
| 2020 | $5.34 | $13.44 | $0.00 | $0.80 | $0.00 |
| 2021 | $9.97 | $81.39 | $0.00 | $11.40 | $36.30 |
| 2022 | $4.45 | $426.59 | $0.00 | $0.00 | $0.00 |
| 2023 | $6.25 | $101.37 | $0.00 | $0.00 | $8.00 |
| 2024 | $3.90 | $25.83 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Dorel Industries Inc.'s (DII-B.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $36.10
- Current price
- $1.66
- AI upside
- +2,074.7%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1.56
-6.02% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
About Dorel Industries Inc.
Dorel Industries Inc. designs, manufactures, sources, markets, and distributes home products and juvenile products worldwide. The company's Dorel Home segment engages in the design, manufacture, sourcing, and distribution of ready-to assemble furniture and home furnishings products, folding chair and tables, outdoor and juvenile furniture, futons, bunk beds, mattresses, bedroom, dining, home entertainment, and office furniture, upholstery, step stools and ladders, and hand trucks. This segment markets its products under the Ameriwood, Altra, System Build, Ridgewood, DHP, Dorel Fine Furniture, Dorel Living, Signature Sleep, Cosmo Living, Novagratz, Little Seeds, Queer Eye, Cosco, and Alphason brands. Its Dorel Juvenile segment manufactures and distributes infant car seats, strollers, travel systems high chairs, play yards, safety aids, swings/toys, early learning/infant health, mobiles, baby toys, playpens, and developmental toys under the Maxi-Cosi, Quinny, Tiny Love, Safety 1st, BebeConfort, Cosco, Mother's Choice, Disney, and Infanti brands. The company sells its products to mass merchant discount chains, department stores, club format outlets, and hardware/home centers; Internet retailers; independent boutiques and juvenile specialty stores; and sporting goods stores. It also owns and operates approximately 88 retail stores in Chile and Peru, as well as various factory outlet retail locations in Europe. The company was formerly known as Dorel Co. Ltd. and changed its name to Dorel Industries Inc. in May 1987. Dorel Industries Inc. was incorporated in 1962 and is headquartered in Westmount, Canada.
- CEO
- Martin Schwartz
- Employees
- 3.6K
- Beta
- 1.92
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.56 ÷ $1.66) − 1 = -6.02% (DCF, example).