As of 2024-12-13, the Intrinsic Value of Target Corp (TGT) is
162.81 USD. This Target valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 135.29 USD, the upside of Target Corp is
20.30%.
The range of the Intrinsic Value is 124.57 - 229.47 USD
162.81 USD
Intrinsic Value
Target Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
124.57 - 229.47 |
162.81 |
20.3% |
| DCF (Growth 10y) |
152.23 - 270.58 |
195.54 |
44.5% |
| DCF (EBITDA 5y) |
131.33 - 169.66 |
158.50 |
17.2% |
| DCF (EBITDA 10y) |
159.12 - 214.18 |
192.86 |
42.6% |
| Fair Value |
175.94 - 175.94 |
175.94 |
30.05% |
| P/E |
117.13 - 161.83 |
134.36 |
-0.7% |
| EV/EBITDA |
94.47 - 143.85 |
117.04 |
-13.5% |
| EPV |
121.63 - 178.22 |
149.92 |
10.8% |
| DDM - Stable |
76.50 - 174.35 |
125.43 |
-7.3% |
| DDM - Multi |
106.20 - 186.89 |
135.30 |
0.0% |
Target Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
62,324.04 |
| Beta |
0.34 |
| Outstanding shares (mil) |
460.67 |
| Enterprise Value (mil) |
74,872.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.79% |
| Cost of Debt |
4.59% |
| WACC |
6.91% |