Valuation Dollar Tree, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 09:27:40 2026-09-15 EDT			5-day change	1st Jan Change
303.49 ^BRL	+1.01%		-.--%	+13.06%

10-01	Loop Capital Upgrades Dollar Tree to Buy From Hold, Adjusts Price Target to $140 From $130	MT
09-30	Evercore ISI Adjusts Price Target on Dollar Tree to $135 From $140, Maintains In Line Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	29,519	33,217	28,458	15,773	23,383	21,045	-	-
Change	-	12.53%	-14.33%	-44.58%	48.25%	-10%	-	-
Enterprise Value (EV) ¹	31,951	35,996	31,200	17,948	25,097	27,612	27,344	26,956
Change	-	12.66%	-13.32%	-42.47%	39.83%	10.02%	-0.97%	-1.42%
P/E	22.6x	20.8x	-28.7x	-5.22x	19.8x	14.1x	14.4x	13.6x
PBR	3.89x	3.8x	3.89x	3.98x	6.26x	5.78x	4.4x	3.57x
PEG	-	0.9x	0x	-0x	-0x	0.4x	-6.06x	2.19x
Capitalization / Revenue	1.12x	1.17x	0.93x	0.51x	1.2x	1.02x	0.96x	0.91x
EV / Revenue	1.21x	1.27x	1.02x	0.58x	1.29x	1.33x	1.25x	1.16x
EV / EBITDA	12.6x	12x	11.9x	8.17x	10.9x	9.88x	9.75x	8.96x
EV / EBIT	17.6x	16.1x	17.4x	10.8x	15.1x	13.2x	13.4x	12.2x
EV / FCF	77.9x	98.4x	53.5x	20.1x	23.8x	22.9x	24.9x	22.8x
FCF Yield	1.28%	1.02%	1.87%	4.97%	4.21%	4.37%	4.02%	4.38%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	5.8	7.21	-4.55	-14.05	5.94	7.977	7.787	8.271
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	26,310	28,332	30,604	30,846	19,412	20,688	21,941	23,236
EBITDA ¹	2,527	3,004	2,629	2,196	2,312	2,795	2,804	3,009
EBIT ¹	1,811	2,236	1,788	1,670	1,664	2,085	2,046	2,204
Net income ¹	1,328	1,615	-998.4	-3,030	1,225	1,526	1,452	1,506
Net Debt ¹	2,432	2,779	2,741	2,175	1,714	6,567	6,299	5,911
Reference price ²	131.22	150.18	130.62	73.35	117.59	112.16	112.16	112.16
Nbr of stocks (in thousands)	224,956	221,184	217,872	215,039	198,853	187,630	-	-
Announcement Date	3/2/22	3/1/23	3/13/24	3/26/25	3/16/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COSTCO WHOLESALE CORPORATION	44.78x	1.31x	27.7x	0.57%	408B
THE TJX COMPANIES	24.9x	2.21x	15.74x	1.42%	146B
TARGET CORPORATION	15.05x	0.74x	8.54x	2.93%	70.87B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	15.27x	0.81x	8.04x	3.25%	43.72B
DOLLARAMA INC.	35.51x	6.59x	20.63x	0.26%	34.63B
DOLLAR GENERAL CORPORATION	15.04x	0.66x	8.19x	2.01%	26.24B
DOLLAR TREE, INC.	14.06x	1.33x	9.88x	-.--%	21.04B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	17.93x	0.92x	9.89x	1.27%	12.99B
BJ'S WHOLESALE CLUB HOLDINGS, INC.	20.17x	0.62x	11.86x	-.--%	11.99B
Average	22.52x	1.69x	13.39x	1.3%	86.17B
Weighted average by Cap.	33.57x	1.60x	20.59x	1.12%