DG
Dollar General Corp
Price:  
145.23 
USD
Volume:  
2,229,842.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DG Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Dollar General Corp (DG) is 168.07 USD. This DG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 145.23 USD, the upside of Dollar General Corp is %.

The range of the Intrinsic Value is 112.80 - 311.85 USD

145.23 USD
Stock Price
168.07 USD
Intrinsic Value
Intrinsic Value Details

DG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 112.80 - 311.85 168.07 15.7%
DCF (Growth 10y) 121.39 - 305.56 172.99 19.1%
DCF (EBITDA 5y) 100.64 - 158.82 127.39 -12.3%
DCF (EBITDA 10y) 115.58 - 180.21 144.53 -0.5%
Fair Value 37.81 - 37.81 37.81 -73.96%
P/E 113.09 - 199.95 146.91 1.2%
EV/EBITDA 71.38 - 126.49 98.16 -32.4%
EPV 66.70 - 95.85 81.27 -44.0%
DDM - Stable 71.78 - 218.79 145.29 0.0%
DDM - Multi 88.25 - 203.33 122.44 -15.7%

DG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 31,902.67
Beta -0.06
Outstanding shares (mil) 219.67
Enterprise Value (mil) 38,365.57
Market risk premium 4.60%
Cost of Equity 8.24%
Cost of Debt 4.87%
WACC 7.44%