Dollar General Corporation (DG) DCF Valuation

Dollar General Corporation (DG) Avaliação DCF

US | Consumer Defensive | Discount Stores | NYSE
Dollar General Corporation (DG) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Dollar General Corporation (DG) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplifique a avaliação da Dollar General Corporation (DG) com esta calculadora DCF personalizável! Apresentando o Real Dollar General Corporation (DG) e os insumos de previsão ajustável, você pode testar cenários e descobrir valor justo da Dollar General Corporation (DG) em minutos.


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 33,746.8 34,220.4 37,844.9 38,691.6 40,612.3 42,561.3 44,603.9 46,744.5 48,987.8 51,338.7
Revenue Growth, % 0 1.4 10.59 2.24 4.96 4.8 4.8 4.8 4.8 4.8
EBITDA 4,129.0 3,862.0 4,052.8 3,295.1 2,685.8 4,201.6 4,403.2 4,614.5 4,836.0 5,068.1
EBITDA, % 12.24 11.29 10.71 8.52 6.61 9.87 9.87 9.87 9.87 9.87
Depreciation 574.2 641.3 724.9 848.8 971.7 857.8 899.0 942.1 987.3 1,034.7
Depreciation, % 1.7 1.87 1.92 2.19 2.39 2.02 2.02 2.02 2.02 2.02
EBIT 3,554.8 3,220.7 3,327.9 2,446.3 1,714.1 3,343.8 3,504.2 3,672.4 3,848.7 4,033.4
EBIT, % 10.53 9.41 8.79 6.32 4.22 7.86 7.86 7.86 7.86 7.86
Total Cash 1,376.6 344.8 381.6 537.3 932.6 832.5 872.5 914.3 958.2 1,004.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 90.8 97.4 135.8 112.3 .0
Account Receivables, % 0.26894 0.28461 0.35877 0.29015 0
Inventories 5,247.5 5,614.3 6,760.7 6,994.3 6,711.2 7,186.3 7,531.1 7,892.6 8,271.3 8,668.3
Inventories, % 15.55 16.41 17.86 18.08 16.53 16.88 16.88 16.88 16.88 16.88
Accounts Payable 3,614.1 3,738.6 3,553.0 3,587.4 3,833.1 4,233.4 4,436.6 4,649.5 4,872.6 5,106.4
Accounts Payable, % 10.71 10.93 9.39 9.27 9.44 9.95 9.95 9.95 9.95 9.95
Capital Expenditure -1,028.0 -1,070.5 -1,560.6 -1,700.2 -1,309.9 -1,525.2 -1,598.4 -1,675.1 -1,755.5 -1,839.7
Capital Expenditure, % -3.05 -3.13 -4.12 -4.39 -3.23 -3.58 -3.58 -3.58 -3.58 -3.58
Tax Rate, % 21.84 21.84 21.84 21.84 21.84 21.84 21.84 21.84 21.84 21.84
EBITAT 2,772.3 2,522.6 2,579.8 1,917.4 1,339.7 2,610.6 2,735.9 2,867.2 3,004.8 3,149.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 594.5 1,844.5 373.7 890.3 1,642.5 1,766.1 1,889.9 1,980.6 2,075.6 2,175.2
WACC, % 4.71 4.72 4.7 4.72 4.72 4.71 4.71 4.71 4.71 4.71
PV UFCF
SUM PV UFCF 8,589.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,219
Terminal Value 81,741
Present Terminal Value 64,924
Enterprise Value 73,513
Net Debt 16,531
Equity Value 56,983
Diluted Shares Outstanding, MM 220
Equity Value Per Share 258.98

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Dollar General Corporation’s (DG) financial data pre-loaded to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model 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 Dollar General Corporation (DG).
  • WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to Dollar General Corporation (DG).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Dollar General Corporation (DG) projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Dollar General Corporation (DG).
  • Visual Dashboard and Charts: Graphical representations summarize essential valuation metrics for straightforward analysis of Dollar General Corporation (DG).

How It Works

  1. Download the Template: Gain immediate access to the Excel-based DG DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates Dollar General’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the results to inform your investment or financial strategies.

Why Choose This Calculator for Dollar General Corporation (DG)?

  • Accurate Data: Up-to-date Dollar General financials guarantee trustworthy valuation outcomes.
  • Customizable: Modify essential parameters like growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the retail sector.
  • User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Investors: Accurately estimate Dollar General’s fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis.
  • Consultants: Quickly adapt the template for valuation reports for clients.
  • Entrepreneurs: Gain insights into financial modeling used by leading retail companies.
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies.

What the Template Contains

  • Pre-Filled Data: Includes Dollar General Corporation's (DG) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Dollar General Corporation's (DG) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation 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.

No products were found matching.