DLTR
Dollar Tree Inc
Price:  
114.60 
USD
Volume:  
2,968,288.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DLTR Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Dollar Tree Inc (DLTR) is 28.04 USD. This DLTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 114.60 USD, the upside of Dollar Tree Inc is %.

The range of the Intrinsic Value is 13.96 - 65.04 USD

114.60 USD
Stock Price
28.04 USD
Intrinsic Value
Intrinsic Value Details

DLTR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.96 - 65.04 28.04 -75.5%
DCF (Growth 10y) 27.94 - 96.22 46.92 -59.1%
DCF (EBITDA 5y) 39.42 - 74.87 56.35 -50.8%
DCF (EBITDA 10y) 46.15 - 90.15 66.20 -42.2%
Fair Value -66.87 - -66.87 -66.87 -158.35%
P/E (80.06) - (77.86) (86.11) -175.1%
EV/EBITDA 17.05 - 100.60 50.74 -55.7%
EPV 32.67 - 49.79 41.23 -64.0%
DDM - Stable (39.25) - (125.94) (82.59) -172.1%
DDM - Multi 23.21 - 60.04 33.74 -70.6%

DLTR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24,980.51
Beta 0.77
Outstanding shares (mil) 217.98
Enterprise Value (mil) 27,721.91
Market risk premium 4.60%
Cost of Equity 8.72%
Cost of Debt 4.49%
WACC 8.10%