investorscraft@gmail.com

Intrinsic ValueDollar General Corporation (0IC7.L)

Previous Close£142.87
Intrinsic Value
Upside potential
Previous Close
£142.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dollar General Corporation operates as a leading discount retailer in the U.S., serving cost-conscious consumers through a broad assortment of consumables, seasonal items, home products, and apparel. The company’s revenue model is built on high-volume, low-margin sales, leveraging its extensive store footprint of over 18,000 locations primarily in rural and suburban markets. Its product mix emphasizes everyday essentials, including packaged foods, health and beauty aids, and household supplies, which drive consistent foot traffic and repeat purchases. Dollar General competes in the highly fragmented discount retail sector, differentiating itself through convenience, affordability, and localized assortments tailored to community needs. Its strategic focus on smaller-format stores allows it to penetrate underserved markets where larger retailers may not operate efficiently. The company maintains a strong value proposition, particularly in inflationary environments, by offering private-label and national brands at competitive price points. This positioning reinforces its resilience against economic downturns and bolsters its appeal to budget-conscious shoppers.

Revenue Profitability And Efficiency

Dollar General reported revenue of $40.61 billion for the fiscal year ending January 2025, reflecting its scale as a dominant player in discount retail. Net income stood at $1.13 billion, with diluted EPS of $5.11, indicating moderate profitability amid competitive pressures. Operating cash flow was robust at $3.00 billion, though capital expenditures of $1.31 billion highlight ongoing investments in store expansion and modernization.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high inventory turnover and efficient supply chain, which optimize working capital. However, its capital efficiency is tempered by significant debt levels, with total debt reaching $17.46 billion. This leverage underscores the balance between growth investments and financial flexibility.

Balance Sheet And Financial Health

Dollar General’s balance sheet shows $932.58 million in cash and equivalents, providing liquidity but limited coverage for its substantial debt obligations. The high debt-to-equity ratio signals elevated financial risk, though its stable cash flow generation helps service obligations. Investors should monitor leverage trends closely.

Growth Trends And Dividend Policy

The company has demonstrated steady growth through store expansion and same-store sales increases. Its dividend policy, with a $2.36 per share payout, reflects a commitment to returning capital to shareholders, though the payout ratio remains conservative to preserve liquidity for debt management and reinvestment.

Valuation And Market Expectations

With a market capitalization of $22.37 billion and a beta of 0.28, Dollar General is perceived as a defensive stock with low volatility. The valuation reflects expectations of stable demand for discount retail, though margin pressures and debt concerns may weigh on future multiples.

Strategic Advantages And Outlook

Dollar General’s strategic advantages include its rural focus, localized merchandising, and cost leadership. The outlook remains cautiously optimistic, with growth hinging on operational efficiency and debt reduction. Macroeconomic factors, such as inflation and consumer spending trends, will be critical to watch.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount