Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Dollar Tree, Inc. (DLTR)

Previous Close$64.20
Intrinsic Value$108.32
Upside potential  +69%
Previous Close
$64.20
Intrinsic Value
$108.32
Potential        
+69%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-10-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %7.6NaN
Revenue, $28332NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m26095NaN
Operating income, $m2236NaN
EBITDA, $m3009NaN
Interest expense (income), $mNaN
Earnings before tax, $m2111NaN
Tax expense, $m495NaN
Net income, $m1615NaN

BALANCE SHEET

Cash and short-term investments, $m643NaN
Total assets, $m23022NaN
Adjusted assets (=assets-cash), $m22379NaN
Average production assets, $m9809NaN
Working capital, $m2142NaN
Total debt, $m4872NaN
Total liabilities, $m14271NaN
Total equity, $m8752NaN
Debt-to-equity ratio0.557NaN
Adjusted equity ratio0.427NaN

CASH FLOW

Net income, $m1615NaN
Depreciation, amort., depletion, $m773NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1615NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1254NaN
Free cash flow, $m2869NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2142
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount