investorscraft@gmail.com

Intrinsic ValueDollar Tree, Inc. (DT3.DE)

Previous Close98.88
Intrinsic Value
Upside potential
Previous Close
98.88

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. operates as a leading discount variety retailer in the U.S. and Canada, serving cost-conscious consumers through its Dollar Tree and Family Dollar segments. The company’s core revenue model relies on high-volume, low-margin sales of everyday essentials, seasonal goods, and discretionary items, all priced at fixed points (primarily $1.25 or below). Dollar Tree’s stores cater to budget-sensitive shoppers, while Family Dollar targets low- to middle-income neighborhoods with a broader assortment of branded and private-label products. The company’s scale—with over 14,000 stores—provides a competitive edge in procurement and distribution efficiency. However, it faces intense competition from dollar-store rivals like Dollar General and mass merchandisers such as Walmart, which leverage similar pricing strategies. Dollar Tree’s dual-brand approach allows it to address distinct customer needs, though integration challenges persist following the Family Dollar acquisition. The discount retail sector remains resilient during economic downturns, but inflationary pressures and supply chain disruptions have recently strained margins.

Revenue Profitability And Efficiency

In FY 2024, Dollar Tree reported revenue of €30.6 billion, reflecting its extensive store footprint and value-oriented customer base. However, net income was negative at €-998 million, with diluted EPS of €-4.55, indicating significant profitability challenges. Operating cash flow stood at €2.68 billion, but capital expenditures of €-2.1 billion suggest heavy reinvestment needs. The company’s efficiency metrics are pressured by rising costs and operational complexities.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight margin compression, likely due to inflationary cost pressures and markdowns. Operating cash flow remains robust, but high capital expenditures for store upgrades and supply chain investments limit free cash flow generation. Dollar Tree’s capital efficiency is further strained by debt servicing costs, with total debt exceeding €10.4 billion.

Balance Sheet And Financial Health

Dollar Tree’s balance sheet shows €685 million in cash and equivalents against €10.4 billion in total debt, indicating leveraged financial positioning. The lack of dividends underscores a focus on liquidity preservation. While the company’s scale provides stability, its debt load and negative net income raise concerns about near-term financial flexibility.

Growth Trends And Dividend Policy

Growth is driven by store expansion and same-store sales initiatives, though recent profitability declines temper optimism. The company does not pay dividends, redirecting cash toward debt reduction and operational improvements. Long-term trends favor discount retail, but execution risks remain.

Valuation And Market Expectations

With a market cap of €14.9 billion and a beta of 0.885, Dollar Tree is viewed as a defensive play but trades at a discount due to earnings volatility. Investors likely await clearer signs of margin recovery and debt management.

Strategic Advantages And Outlook

Dollar Tree’s scale, dual-brand strategy, and value proposition are key strengths, but inflation and integration risks pose challenges. The outlook hinges on cost containment and successful execution of pricing and assortment strategies to restore profitability.

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