Company Valuation: Target Corporation

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 105,613 79,238 64,208 63,192 47,757 74,705 - -
Change - -24.97% -18.97% -1.58% -24.42% 56.42% - -
Enterprise Value (EV) 1 113,422 93,148 76,441 74,370 58,725 85,742 85,166 84,446
Change - -17.88% -17.94% -2.71% -21.04% 46% -0.67% -0.85%
P/E 15.6x 28.8x 15.6x 15.6x 13x 15.9x 17.4x 16.4x
PBR 8.1x 7.06x 4.78x 4.28x 2.95x 4.05x 3.66x 3.3x
PEG - -0.5x 0.3x -17.43x -1.58x 0.6x -2x 2.92x
Capitalization / Revenue 1x 0.73x 0.6x 0.59x 0.46x 0.68x 0.66x 0.64x
EV / Revenue 1.07x 0.85x 0.71x 0.7x 0.56x 0.78x 0.75x 0.72x
EV / EBITDA 9.48x 14.1x 8.89x 8.59x 7.43x 8.97x 9.24x 8.69x
EV / EBIT 12.2x 23.9x 13.4x 13.4x 12.3x 13.2x 14.3x 13.4x
EV / FCF 22.3x -61.7x 20x 16.6x 20.7x 27.4x 29.9x 25.6x
FCF Yield 4.48% -1.62% 4.99% 6.02% 4.83% 3.65% 3.35% 3.91%
Dividend per Share 2 3.38 4.14 4.38 4.46 4.54 4.567 4.498 4.871
Rate of return 1.53% 2.41% 3.15% 3.23% 4.3% 2.78% 2.74% 2.96%
EPS 2 14.1 5.98 8.94 8.86 8.13 10.37 9.468 9.999
Distribution rate 24% 69.2% 49% 50.3% 55.8% 44% 47.5% 48.7%
Net sales 1 106,005 109,120 107,412 106,566 104,780 110,192 113,719 117,101
EBITDA 1 11,970 6,596 8,600 8,653 7,909 9,563 9,217 9,718
EBIT 1 9,328 3,896 5,707 5,566 4,775 6,476 5,960 6,312
Net income 1 6,946 2,780 4,138 4,091 3,705 4,718 4,309 4,473
Net Debt 1 7,809 13,910 12,233 11,178 10,968 11,038 10,461 9,741
Reference price 2 220.43 172.14 139.08 137.91 105.47 164.44 164.44 164.44
Nbr of stocks (in thousands) 479,124 460,310 461,662 458,212 452,806 454,297 - -
Announcement Date 3/1/22 2/28/23 3/5/24 3/4/25 3/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
44.5x1.31x27.53x0.57% 406B
15.86x0.78x8.97x2.78% 74.7B
34.21x6.47x20.23x0.27% 34.6B
16.89x0.73x9.05x1.79% 29.39B
20.14x1.02x11.01x1.13% 14.92B
15.88x1.55x7.47x1.56% 6.24B
16.09x0.52x7.74x4.4% 4.66B
16.56x1.45x10.16x-.--% 4.55B
168.27x0.57x12.77x0.4% 3.22B
Average 38.71x 1.60x 12.77x 1.43% 64.26B
Weighted average by Cap. 38.08x 1.50x 22.73x 0.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. TGT Stock
  4. TGTC Stock
  5. Valuation Target Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!