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 75,158 - -
Change - -24.97% -18.97% -1.58% -24.42% 57.37% - -
Enterprise Value (EV) 1 113,422 93,148 76,441 74,370 58,725 86,304 85,768 85,166
Change - -17.88% -17.94% -2.71% -21.04% 46.96% -0.62% -0.7%
P/E 15.6x 28.8x 15.6x 15.6x 13x 16.5x 17.6x 16.8x
PBR 8.1x 7.06x 4.78x 4.28x 2.95x 4.08x 3.68x 3.32x
PEG - -0.5x 0.3x -17.43x -1.58x 0.7x -2.88x 3.42x
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 0.76x 0.73x
EV / EBITDA 9.48x 14.1x 8.89x 8.59x 7.43x 9.24x 9.35x 8.82x
EV / EBIT 12.2x 23.9x 13.4x 13.4x 12.3x 13.6x 14.4x 13.6x
EV / FCF 22.3x -61.7x 20x 16.6x 20.7x 27.6x 30.1x 25.8x
FCF Yield 4.48% -1.62% 4.99% 6.02% 4.83% 3.62% 3.33% 3.88%
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% 2.76% 2.72% 2.94%
EPS 2 14.1 5.98 8.94 8.86 8.13 10.01 9.395 9.857
Distribution rate 24% 69.2% 49% 50.3% 55.8% 45.6% 47.9% 49.4%
Net sales 1 106,005 109,120 107,412 106,566 104,780 109,973 113,573 116,882
EBITDA 1 11,970 6,596 8,600 8,653 7,909 9,336 9,171 9,657
EBIT 1 9,328 3,896 5,707 5,566 4,775 6,355 5,947 6,279
Net income 1 6,946 2,780 4,138 4,091 3,705 4,585 4,274 4,404
Net Debt 1 7,809 13,910 12,233 11,178 10,968 11,146 10,610 10,008
Reference price 2 220.43 172.14 139.08 137.91 105.47 165.44 165.44 165.44
Nbr of stocks (in thousands) 479,124 460,310 461,662 458,212 452,806 454,291 - -
Announcement Date 01/03/22 28/02/23 05/03/24 04/03/25 03/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
46.03x1.35x28.51x0.55% 420B
16.53x0.78x9.24x2.76% 75.16B
15.31x0.81x8.06x3.24% 47.43B
36x6.77x21.14x0.26% 36.48B
16.71x0.67x8.57x1.93% 27.22B
21.41x1.08x11.66x1.06% 15.39B
16.23x1.57x7.6x1.53% 6.4B
16.12x0.52x7.77x4.42% 4.73B
16.94x1.4x10.09x-.--% 4.6B
Average 22.37x 1.66x 12.52x 1.75% 70.86B
Weighted average by Cap. 37.12x 1.52x 22.54x 1.1%

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. DYH Stock
  5. Valuation Target Corporation