As of 2024-12-14, the Intrinsic Value of TJX Companies Inc (TJX) is
147.80 USD. This TJX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 124.85 USD, the upside of TJX Companies Inc is
18.40%.
The range of the Intrinsic Value is 111.78 - 224.27 USD
147.80 USD
Intrinsic Value
TJX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
111.78 - 224.27 |
147.80 |
18.4% |
| DCF (Growth 10y) |
150.54 - 291.86 |
196.13 |
57.1% |
| DCF (EBITDA 5y) |
94.27 - 118.95 |
110.84 |
-11.2% |
| DCF (EBITDA 10y) |
132.25 - 172.79 |
156.02 |
25.0% |
| Fair Value |
108.28 - 108.28 |
108.28 |
-13.27% |
| P/E |
49.12 - 91.31 |
71.61 |
-42.6% |
| EV/EBITDA |
43.16 - 71.16 |
58.63 |
-53.0% |
| EPV |
32.15 - 41.39 |
36.77 |
-70.5% |
| DDM - Stable |
35.96 - 97.56 |
66.76 |
-46.5% |
| DDM - Multi |
90.47 - 185.98 |
121.23 |
-2.9% |
TJX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
140,351.38 |
| Beta |
0.76 |
| Outstanding shares (mil) |
1,124.16 |
| Enterprise Value (mil) |
138,498.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.21% |
| Cost of Debt |
4.25% |
| WACC |
9.09% |