|
Évaluation DCF de la société Target (TGT) |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Target Corporation (TGT) Bundle
Vous cherchez à déterminer la valeur intrinsèque de Target Corporation? Notre calculatrice TGT DCF intègre des données réelles avec des fonctionnalités de personnalisation approfondies, vous permettant d'affiner vos prévisions et d'améliorer vos décisions d'investissement.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 93,561.0 | 106,005.0 | 109,120.0 | 106,566.0 | 106,566.0 | 110,268.7 | 114,100.1 | 118,064.7 | 122,167.0 | 126,411.8 |
| Revenue Growth, % | 0 | 13.3 | 2.94 | -2.34 | 0 | 3.47 | 3.47 | 3.47 | 3.47 | 3.47 |
| EBITDA | 9,093.0 | 11,970.0 | 6,660.0 | 8,624.0 | 5,778.0 | 8,960.2 | 9,271.5 | 9,593.6 | 9,927.0 | 10,271.9 |
| EBITDA, % | 9.72 | 11.29 | 6.1 | 8.09 | 5.42 | 8.13 | 8.13 | 8.13 | 8.13 | 8.13 |
| Depreciation | 2,485.0 | 2,642.0 | 2,700.0 | 2,801.0 | 106.0 | 2,282.7 | 2,362.0 | 2,444.1 | 2,529.0 | 2,616.9 |
| Depreciation, % | 2.66 | 2.49 | 2.47 | 2.63 | 0.09946887 | 2.07 | 2.07 | 2.07 | 2.07 | 2.07 |
| EBIT | 6,608.0 | 9,328.0 | 3,960.0 | 5,823.0 | 5,672.0 | 6,677.5 | 6,909.5 | 7,149.6 | 7,398.0 | 7,655.0 |
| EBIT, % | 7.06 | 8.8 | 3.63 | 5.46 | 5.32 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 |
| Total Cash | 8,511.0 | 5,928.0 | 2,229.0 | 3,805.0 | 4,762.0 | 5,462.9 | 5,652.7 | 5,849.1 | 6,052.3 | 6,262.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 631.0 | 1,353.0 | 1,169.0 | 1,404.0 | 1,541.0 | 1,275.9 | 1,320.3 | 1,366.2 | 1,413.6 | 1,462.7 |
| Account Receivables, % | 0.67443 | 1.28 | 1.07 | 1.32 | 1.45 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 |
| Inventories | 10,653.0 | 13,902.0 | 13,499.0 | 11,886.0 | 12,740.0 | 13,227.9 | 13,687.5 | 14,163.1 | 14,655.2 | 15,164.4 |
| Inventories, % | 11.39 | 13.11 | 12.37 | 11.15 | 11.96 | 12 | 12 | 12 | 12 | 12 |
| Accounts Payable | 12,859.0 | 15,478.0 | 13,487.0 | 12,098.0 | 13,053.0 | 14,181.9 | 14,674.7 | 15,184.6 | 15,712.2 | 16,258.1 |
| Accounts Payable, % | 13.74 | 14.6 | 12.36 | 11.35 | 12.25 | 12.86 | 12.86 | 12.86 | 12.86 | 12.86 |
| Capital Expenditure | -2,649.0 | -3,544.0 | -5,528.0 | -4,806.0 | -2,891.0 | -4,071.8 | -4,213.3 | -4,359.7 | -4,511.2 | -4,668.0 |
| Capital Expenditure, % | -2.83 | -3.34 | -5.07 | -4.51 | -2.71 | -3.69 | -3.69 | -3.69 | -3.69 | -3.69 |
| Tax Rate, % | 22.24 | 22.24 | 22.24 | 22.24 | 22.24 | 22.24 | 22.24 | 22.24 | 22.24 | 22.24 |
| EBITAT | 5,204.4 | 7,274.3 | 3,220.8 | 4,548.9 | 4,410.6 | 5,261.3 | 5,444.1 | 5,633.2 | 5,829.0 | 6,031.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 6,615.4 | 5,020.3 | -1,011.2 | 2,532.9 | 1,589.6 | 4,378.3 | 3,581.6 | 3,706.0 | 3,834.8 | 3,968.0 |
| WACC, % | 7.7 | 7.69 | 7.73 | 7.69 | 7.68 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 15,709.6 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 4,087 | |||||||||
| Terminal Value | 87,020 | |||||||||
| Present Terminal Value | 60,063 | |||||||||
| Enterprise Value | 75,773 | |||||||||
| Net Debt | 15,113 | |||||||||
| Equity Value | 60,660 | |||||||||
| Diluted Shares Outstanding, MM | 462 | |||||||||
| Equity Value Per Share | 131.36 |
What You Will Get
- Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Target Corporation’s (TGT) financial data pre-filled to accelerate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you automatically.
- Customizable and Professional: A sleek Excel model that can be tailored to meet your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Target Corporation (TGT).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Target Corporation (TGT).
- Visual Dashboard and Charts: Provides graphical representations of key valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for Target Corporation (TGT).
- Step 2: Review Target’s pre-filled financial data and forecasts.
- Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you adjust assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for Target Corporation (TGT)?
- Accurate Data: Up-to-date Target financials provide trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Built-in calculations save you from starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants focused on (TGT).
- User-Friendly: An intuitive design and step-by-step guidance ensure accessibility for all users.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment related to Target Corporation (TGT).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights to clients focusing on Target Corporation (TGT).
- Students and Educators: Utilize real-world data to learn and teach financial modeling techniques.
- Retail Industry Analysts: Gain insights into how retail giants like Target Corporation (TGT) are valued in the market.
What the Template Contains
- Pre-Filled DCF Model: Target Corporation’s (TGT) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Target’s (TGT) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.