First Time Loading...

Dollar General Corp
NYSE:DG

Watchlist Manager
Dollar General Corp Logo
Dollar General Corp
NYSE:DG
Watchlist
Price: 127.5 USD +1.45% Market Closed
Updated: Nov 29, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 26, 2023.

Estimated DCF Value of one DG stock is 129.59 USD. Compared to the current market price of 127.5 USD, the stock is Undervalued by 2%.

DG DCF Value
Base Case
129.59 USD
Undervaluation 2%
DCF Value
Price
Worst Case
Base Case
Best Case
129.59
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 129.59 USD
Dollar General Corp Competitors:
DCF Valuation
TGT
Target Corp
DLTR
Dollar Tree Inc
OLLI
Ollie's Bargain Outlet Holdings Inc

Valuation Analysis

DCF Financials
Financials used in DCF Calculation

Revenue
40.4B 52B
Net Income
2.5B 2.4B

Sensitivity Analysis
DCF Value Sensitivity Analysis

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Nov 26, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Dollar General Corp.
Model Settings
Discount Rate
8.18%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
8.18%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 28.4B USD
Equity Value 28.4B USD
/ Shares Outstanding 219m
DG DCF Value 129.59 USD
Undervalued by 2%

To view the process of calculating the Present Value of Dollar General Corp' future free cash flow, see the Present Value Calculation block.

See Also

Discover More
What is the DCF value of one DG stock?

Estimated DCF Value of one DG stock is 129.59 USD. Compared to the current market price of 127.5 USD, the stock is Undervalued by 2%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Dollar General Corp's future free cash flow and discount it at a selected discount rate to calculate its Present Value (28.4B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 129.59 USD per one DG share.