DG
Dollar General Corp
Price:  
72.56 
USD
Volume:  
2,803,630.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DG Intrinsic Value

41.00 %
Upside

As of 2025-02-17, the Intrinsic Value of Dollar General Corp (DG) is 102.33 USD. This DG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.56 USD, the upside of Dollar General Corp is 41.00%.

The range of the Intrinsic Value is 81.39 - 134.59 USD

72.56 USD
Stock Price
102.33 USD
Intrinsic Value
Intrinsic Value Details

DG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 81.39 - 134.59 102.33 41.0%
DCF (Growth 10y) 102.40 - 162.97 126.34 74.1%
DCF (EBITDA 5y) 94.03 - 124.00 110.59 52.4%
DCF (EBITDA 10y) 113.50 - 153.96 134.26 85.0%
Fair Value 21.23 - 21.23 21.23 -70.73%
P/E 55.38 - 117.79 86.50 19.2%
EV/EBITDA (236.60) - 114.34 (80.74) -211.3%
EPV 64.18 - 92.65 78.42 8.1%
DDM - Stable 28.27 - 52.58 40.42 -44.3%
DDM - Multi 71.82 - 102.93 84.54 16.5%

DG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,958.12
Beta 0.33
Outstanding shares (mil) 219.93
Enterprise Value (mil) 21,663.27
Market risk premium 4.60%
Cost of Equity 9.39%
Cost of Debt 5.75%
WACC 7.90%