investorscraft@gmail.com

Intrinsic ValueDollar Tree, Inc. (0IC8.L)

Previous Close£116.82
Intrinsic Value
Upside potential
Previous Close
£116.82

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 Tree, Inc. is a leading discount variety retailer operating under two distinct segments: Dollar Tree and Family Dollar. The Dollar Tree segment focuses on a fixed-price model, offering merchandise at $1.25, including consumables, variety goods, and seasonal items. This segment caters to budget-conscious consumers seeking value-driven purchases. The Family Dollar segment targets low-to-middle-income households with a broader assortment of general merchandise, including consumables, home products, apparel, and seasonal goods. Both segments serve a critical niche in the retail sector, providing affordable essentials in underserved communities. Dollar Tree’s extensive store footprint, with over 16,000 locations across North America, solidifies its position as a dominant player in the discount retail space. The company’s dual-brand strategy allows it to address diverse consumer needs while maintaining operational scale and supply chain efficiencies. Despite competitive pressures from larger retailers and e-commerce, Dollar Tree’s focus on cost leadership and convenience continues to resonate with its core customer base.

Revenue Profitability And Efficiency

Dollar Tree reported revenue of $17.58 billion for the fiscal year ending 2025, reflecting its broad retail footprint. However, the company posted a net loss of $3.03 billion, driven by operational challenges and restructuring costs. Operating cash flow remained robust at $2.86 billion, indicating underlying operational efficiency, while capital expenditures of $1.3 billion highlight ongoing investments in store upgrades and supply chain enhancements.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$14.03 underscores significant profitability pressures, likely tied to margin compression and one-time charges. Despite this, the strong operating cash flow suggests Dollar Tree retains earnings power at the operational level, though capital efficiency metrics are strained by recent losses and debt levels.

Balance Sheet And Financial Health

Dollar Tree’s balance sheet shows $1.26 billion in cash and equivalents against $7.83 billion in total debt, indicating moderate liquidity but elevated leverage. The absence of dividends allows the company to prioritize debt management and reinvestment, though the high debt load could constrain financial flexibility in a rising interest rate environment.

Growth Trends And Dividend Policy

Growth trends are mixed, with revenue stability offset by profitability challenges. The company does not pay dividends, opting instead to reinvest in store expansions and operational improvements. Future growth will depend on margin recovery and successful integration of its dual-brand strategy.

Valuation And Market Expectations

With a market capitalization of $18.53 billion and a beta of 0.87, Dollar Tree is viewed as a relatively stable but challenged player in discount retail. Investors appear cautious, pricing in risks related to profitability and competitive pressures.

Strategic Advantages And Outlook

Dollar Tree’s strategic advantages include its extensive store network, cost leadership, and dual-brand diversification. However, the outlook remains uncertain due to margin pressures and debt levels. Success will hinge on operational execution and adapting to evolving consumer preferences in the value retail segment.

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