DG
Dollar General Corp
Price:  
104.55 
USD
Volume:  
4,367,685.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DG Intrinsic Value

20.10 %
Upside

What is the intrinsic value of DG?

As of 2025-09-09, the Intrinsic Value of Dollar General Corp (DG) is 125.53 USD. This DG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.55 USD, the upside of Dollar General Corp is 20.10%.

The range of the Intrinsic Value is 79.08 - 271.30 USD

Is DG undervalued or overvalued?

Based on its market price of 104.55 USD and our intrinsic valuation, Dollar General Corp (DG) is undervalued by 20.10%.

104.55 USD
Stock Price
125.53 USD
Intrinsic Value
Intrinsic Value Details

DG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 79.08 - 271.30 125.53 20.1%
DCF (Growth 10y) 90.74 - 282.62 137.44 31.5%
DCF (EBITDA 5y) 71.05 - 99.30 81.16 -22.4%
DCF (EBITDA 10y) 84.16 - 120.10 97.73 -6.5%
Fair Value 27.06 - 27.06 27.06 -74.12%
P/E 62.35 - 90.98 72.13 -31.0%
EV/EBITDA 53.01 - 89.49 69.70 -33.3%
EPV 62.70 - 90.99 76.84 -26.5%
DDM - Stable 55.06 - 198.35 126.71 21.2%
DDM - Multi 69.77 - 187.31 100.73 -3.7%

DG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 23,008.32
Beta -0.37
Outstanding shares (mil) 220.07
Enterprise Value (mil) 27,468.86
Market risk premium 4.60%
Cost of Equity 7.67%
Cost of Debt 4.84%
WACC 6.87%