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 68,587 - -
Change - -24.97% -18.97% -1.58% -24.42% 43.62% - -
Enterprise Value (EV) 1 113,422 93,148 76,441 74,370 58,725 80,892 80,659 80,407
Change - -17.88% -17.94% -2.71% -21.04% 37.75% -0.29% -0.31%
P/E 15.6x 28.8x 15.6x 15.6x 13x 18x 17x 16.3x
PBR 8.1x 7.06x 4.78x 4.28x 2.95x 3.94x 3.64x 3.42x
PEG - -0.5x 0.3x -17.43x -1.58x 5.76x 2.81x 3.75x
Capitalization / Revenue 1x 0.73x 0.6x 0.59x 0.46x 0.63x 0.61x 0.59x
EV / Revenue 1.07x 0.85x 0.71x 0.7x 0.56x 0.74x 0.72x 0.7x
EV / EBITDA 9.48x 14.1x 8.89x 8.59x 7.43x 9.44x 8.99x 8.57x
EV / EBIT 12.2x 23.9x 13.4x 13.4x 12.3x 15x 14.2x 13.3x
EV / FCF 22.3x -61.7x 20x 16.6x 20.7x 36.2x 29.6x 27.3x
FCF Yield 4.48% -1.62% 4.99% 6.02% 4.83% 2.76% 3.38% 3.66%
Dividend per Share 2 3.38 4.14 4.38 4.46 4.54 4.288 4.525 4.94
Rate of return 1.53% 2.41% 3.15% 3.23% 4.3% 2.84% 3% 3.27%
EPS 2 14.1 5.98 8.94 8.86 8.13 8.384 8.891 9.278
Distribution rate 24% 69.2% 49% 50.3% 55.8% 51.1% 50.9% 53.2%
Net sales 1 106,005 109,120 107,412 106,566 104,780 109,051 112,335 115,603
EBITDA 1 11,970 6,596 8,600 8,653 7,909 8,565 8,971 9,385
EBIT 1 9,328 3,896 5,707 5,566 4,775 5,399 5,686 6,054
Net income 1 6,946 2,780 4,138 4,091 3,705 3,806 4,004 4,123
Net Debt 1 7,809 13,910 12,233 11,178 10,968 12,304 12,072 11,819
Reference price 2 220.43 172.14 139.08 137.91 105.47 151.01 151.01 151.01
Nbr of stocks (in thousands) 479,124 460,310 461,662 458,212 452,806 454,191 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
46.68x1.37x28.92x0.54% 426B
18.45x0.76x9.65x2.9% 70.16B
15.59x0.82x8.21x3.18% 47.99B
37.03x6.91x21.58x0.25% 37.22B
16.69x0.67x8.57x1.93% 27.19B
24.25x1.21x13.09x0.94% 17.4B
16.79x1.61x7.8x1.48% 6.57B
16.12x0.52x7.77x4.42% 4.66B
17.01x1.41x10.12x-.--% 4.62B
Average 23.18x 1.70x 12.85x 1.74% 71.34B
Weighted average by Cap. 38.09x 1.55x 23.04x 1.08%

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. TGTB34 Stock
  5. Valuation Target Corporation