TJX
TJX Companies Inc
Price:  
101.42 
USD
Volume:  
5,090,264.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TJX Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of TJX Companies Inc (TJX) is 115.13 USD. This TJX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 101.42 USD, the upside of TJX Companies Inc is %.

The range of the Intrinsic Value is 90.21 - 162.70 USD

101.42 USD
Stock Price
115.13 USD
Intrinsic Value
Intrinsic Value Details

TJX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 90.21 - 162.70 115.13 13.5%
DCF (Growth 10y) 114.37 - 199.90 144.06 42.0%
DCF (EBITDA 5y) 94.25 - 122.15 102.33 0.9%
DCF (EBITDA 10y) 117.28 - 158.47 131.35 29.5%
Fair Value 102.72 - 102.72 102.72 1.28%
P/E 72.97 - 100.93 93.49 -7.8%
EV/EBITDA 46.20 - 83.51 61.37 -39.5%
EPV 27.72 - 35.57 31.64 -68.8%
DDM - Stable 27.93 - 68.25 48.09 -52.6%
DDM - Multi 69.76 - 130.60 90.77 -10.5%

TJX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 114,858.15
Beta 0.73
Outstanding shares (mil) 1,132.50
Enterprise Value (mil) 112,662.15
Market risk premium 4.60%
Cost of Equity 10.86%
Cost of Debt 4.31%
WACC 10.67%