TJX
TJX Companies Inc
Price:  
125.86 
USD
Volume:  
2,986,647.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TJX Intrinsic Value

19.90 %
Upside

What is the intrinsic value of TJX?

As of 2025-07-07, the Intrinsic Value of TJX Companies Inc (TJX) is 150.92 USD. This TJX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 125.86 USD, the upside of TJX Companies Inc is 19.90%.

The range of the Intrinsic Value is 109.76 - 251.64 USD

Is TJX undervalued or overvalued?

Based on its market price of 125.86 USD and our intrinsic valuation, TJX Companies Inc (TJX) is undervalued by 19.90%.

125.86 USD
Stock Price
150.92 USD
Intrinsic Value
Intrinsic Value Details

TJX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 109.76 - 251.64 150.92 19.9%
DCF (Growth 10y) 128.21 - 275.89 171.40 36.2%
DCF (EBITDA 5y) 65.88 - 101.53 77.33 -38.6%
DCF (EBITDA 10y) 88.66 - 129.24 102.37 -18.7%
Fair Value 108.15 - 108.15 108.15 -14.07%
P/E 38.16 - 75.45 48.72 -61.3%
EV/EBITDA 30.86 - 63.56 44.26 -64.8%
EPV 41.43 - 52.90 47.16 -62.5%
DDM - Stable 45.19 - 141.45 93.32 -25.9%
DDM - Multi 92.72 - 218.91 129.51 2.9%

TJX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 140,521.44
Beta 0.42
Outstanding shares (mil) 1,116.49
Enterprise Value (mil) 139,133.44
Market risk premium 4.60%
Cost of Equity 7.73%
Cost of Debt 5.00%
WACC 7.65%