investorscraft@gmail.com

Intrinsic ValueTarget Corporation (DYH.DE)

Previous Close88.12
Intrinsic Value
Upside potential
Previous Close
88.12

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

Target Corporation is a leading general merchandise retailer in the United States, operating in the highly competitive discount stores sector under the Consumer Defensive category. The company generates revenue through a diversified product portfolio, including food assortments, apparel, electronics, home décor, and beauty essentials, sold both in-store and via digital channels. Target differentiates itself through a blend of affordability, convenience, and curated in-store experiences, such as Target Café, Target Optical, and Starbucks partnerships, enhancing customer loyalty. Its omnichannel strategy, combining physical stores with a robust e-commerce platform (Target.com), positions it as a formidable player against rivals like Walmart and Amazon. With approximately 2,000 stores nationwide, Target maintains a strong brick-and-mortar presence while aggressively expanding its digital capabilities to capture shifting consumer preferences toward online shopping. The company’s focus on private-label brands and exclusive collaborations further strengthens its market positioning, appealing to value-conscious and trend-seeking shoppers alike.

Revenue Profitability And Efficiency

Target reported revenue of €106.6 billion for the fiscal year ending January 2025, reflecting its scale in the discount retail sector. Net income stood at €4.1 billion, with diluted EPS of €8.83, indicating solid profitability. Operating cash flow was robust at €7.4 billion, though capital expenditures of €2.9 billion highlight ongoing investments in store upgrades and digital infrastructure to sustain growth and operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent net income and operating cash flow, supported by a balanced mix of high-margin private-label products and cost-efficient supply chain management. Target’s capital efficiency is evident in its strategic reinvestments, with capex directed toward enhancing both physical and digital retail capabilities to drive long-term shareholder value.

Balance Sheet And Financial Health

Target’s balance sheet shows €4.8 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of €19.9 billion suggests a manageable leverage ratio, given the company’s strong cash flow generation. The financial structure appears stable, with sufficient resources to meet obligations while funding growth and returning capital to shareholders.

Growth Trends And Dividend Policy

Target’s growth is fueled by its omnichannel strategy and expansion of high-margin categories like apparel and home goods. The company’s dividend policy is shareholder-friendly, with a dividend per share of €4.01, reflecting its commitment to returning capital while maintaining flexibility for reinvestment in growth initiatives.

Valuation And Market Expectations

With a market capitalization of €37.8 billion and a beta of 1.27, Target is viewed as a moderately volatile stock within the consumer defensive sector. The valuation reflects market expectations of steady growth, driven by its competitive positioning and ability to adapt to evolving retail trends.

Strategic Advantages And Outlook

Target’s strategic advantages lie in its strong brand equity, diversified product mix, and integrated omnichannel approach. The outlook remains positive, supported by ongoing investments in digital transformation and store enhancements, positioning the company to capitalize on long-term consumer demand for value-driven retail experiences.

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