As of 2024-12-14, the Intrinsic Value of Dollar General Corp (DG) is
114.07 USD. This DG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.94 USD, the upside of Dollar General Corp is
48.30%.
The range of the Intrinsic Value is 59.02 - 258.60 USD
114.07 USD
Intrinsic Value
DG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
59.02 - 258.60 |
114.07 |
48.3% |
| DCF (Growth 10y) |
66.36 - 249.60 |
117.36 |
52.5% |
| DCF (EBITDA 5y) |
54.64 - 77.64 |
66.02 |
-14.2% |
| DCF (EBITDA 10y) |
68.37 - 103.23 |
84.94 |
10.4% |
| Fair Value |
30.37 - 30.37 |
30.37 |
-60.53% |
| P/E |
82.24 - 120.40 |
102.37 |
33.1% |
| EV/EBITDA |
15.36 - 78.07 |
43.32 |
-43.7% |
| EPV |
25.21 - 66.56 |
45.88 |
-40.4% |
| DDM - Stable |
50.00 - 156.78 |
103.39 |
34.4% |
| DDM - Multi |
79.58 - 187.98 |
111.14 |
44.4% |
DG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,921.41 |
| Beta |
0.33 |
| Outstanding shares (mil) |
219.93 |
| Enterprise Value (mil) |
33,950.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.99% |
| Cost of Debt |
4.79% |
| WACC |
6.75% |