Stock Analysis on Net

Dollar Tree Inc. (NASDAQ:DLTR)

This company has been moved to the archive! The financial data has not been updated since November 22, 2022.

Price to FCFE (P/FCFE)

Microsoft Excel

Free Cash Flow to Equity (FCFE)

Dollar Tree Inc., FCFE calculation

US$ in thousands

Microsoft Excel
12 months ended: Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
Net income (loss) 1,327,900 1,341,900 827,000 (1,590,800) 1,714,300 896,200
Net noncash charges 836,600 824,200 1,060,300 3,578,800 248,200 639,600
Changes in operating assets and liabilities (733,000) 550,200 (17,500) (222,000) (452,300) 137,500
Net cash provided by operating activities 1,431,500 2,716,300 1,869,800 1,766,000 1,510,200 1,673,300
Capital expenditures (1,021,200) (898,800) (1,034,800) (817,100) (632,200) (564,700)
Proceeds from long-term debt, net of discount 1,197,400 4,775,800 2,962,500
Principal payments for long-term debt (1,000,000) (550,000) (500,000) (6,214,700) (659,100) (4,036,200)
Debt-issuance and debt extinguishment costs (59,300) (155,300) (6,100)
Proceeds from revolving credit facility 750,000 50,000 140,000
Repayments of revolving credit facility (750,000) (50,000) (140,000)
Free cash flow to equity (FCFE) 548,400 1,267,500 335,000 (645,300) 218,900 28,800

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

Item Description The company
FCFE Free cash flow to equity is the cash flow available to Dollar Tree Inc. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. Dollar Tree Inc. FCFE increased from 2020 to 2021 but then slightly decreased from 2021 to 2022 not reaching 2020 level.

Price to FCFE Ratio, Current

Dollar Tree Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 221,184,479
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands) 548,400
FCFE per share 2.48
Current share price (P) 152.37
Valuation Ratio
P/FCFE 61.45
Benchmarks
P/FCFE, Competitors1
Costco Wholesale Corp. 51.04
Target Corp. 21.84
Walmart Inc. 29.42
P/FCFE, Sector
Consumer Staples Distribution & Retail 75.91
P/FCFE, Industry
Consumer Staples 39.59

Based on: 10-K (reporting date: 2022-01-29).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Dollar Tree Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
No. shares of common stock outstanding1 225,110,329 233,420,925 236,810,841 238,204,351 237,335,999 236,297,936
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2 548,400 1,267,500 335,000 (645,300) 218,900 28,800
FCFE per share3 2.44 5.43 1.41 -2.71 0.92 0.12
Share price1, 4 151.06 109.04 75.97 104.22 95.75 76.55
Valuation Ratio
P/FCFE5 62.01 20.08 53.70 103.81 628.08
Benchmarks
P/FCFE, Competitors6
Costco Wholesale Corp. 82.66 37.82 23.41 36.68 35.16
Target Corp. 16.84 11.15 13.90 17.63
Walmart Inc. 122.02 18.26 23.39 9.30
P/FCFE, Sector
Consumer Staples Distribution & Retail 60.47 19.63 21.92 12.56
P/FCFE, Industry
Consumer Staples 34.77 25.41 18.67 20.36

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2022 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 548,400,000 ÷ 225,110,329 = 2.44

4 Closing price as at the filing date of Dollar Tree Inc. Annual Report.

5 2022 Calculation
P/FCFE = Share price ÷ FCFE per share
= 151.06 ÷ 2.44 = 62.01

6 Click competitor name to see calculations.

Valuation ratio Description The company
P/FCFE Price to free cash flow to equity is cash valuation indicator of stockholders’ equity. Dollar Tree Inc. P/FCFE ratio decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level.