Stock Analysis on Net

Dollar General Corp. (NYSE:DG)

This company has been moved to the archive! The financial data has not been updated since August 29, 2024.

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Dollar General Corp., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Net income 1,661,274 2,415,989 2,399,232 2,655,050 1,712,555 1,589,472
Add: Income tax expense 458,245 700,625 663,917 749,330 489,175 425,944
Earnings before tax (EBT) 2,119,519 3,116,614 3,063,149 3,404,380 2,201,730 2,015,416
Add: Interest expense 326,781 211,273 157,526 150,385 100,574 99,871
Earnings before interest and tax (EBIT) 2,446,300 3,327,887 3,220,675 3,554,765 2,302,304 2,115,287
Add: Depreciation and amortization 848,793 724,877 641,316 574,237 504,804 454,134
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,295,093 4,052,764 3,861,991 4,129,002 2,807,108 2,569,421

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

The financial data exhibits a series of fluctuations in key earnings metrics over the six-year period. Net income shows an overall upward momentum from 2019 through 2021, peaking in 2021 at approximately 2.65 billion US dollars. However, subsequent years reveal a decline, with 2024 figures dropping significantly to about 1.66 billion US dollars, indicating a contraction in profitability in the most recent year compared to prior peak performance.

Earnings before tax (EBT) follow a similar pattern. The metric increased steadily from around 2.02 billion in 2019 to a high of approximately 3.40 billion in 2021. Thereafter, a decline is evident with EBT falling to roughly 2.12 billion in 2024. This trend suggests that while the company was able to improve pre-tax earnings up to 2021, challenges or increased expenses thereafter have impacted taxable earnings negatively.

EBIT data also show strong growth from 2019 to 2021, rising from about 2.12 billion to nearly 3.55 billion US dollars. The subsequent years reflect a decrease coinciding with the patterns observed in net income and EBT, culminating in an EBIT of roughly 2.45 billion in 2024. This reduction in operational earnings before interest and tax points towards either increased costs or reduced operational efficiency in the latter period.

EBITDA trends mirror the overall trajectory seen in the other measures, beginning at approximately 2.57 billion US dollars in 2019 and climbing to a peak of nearly 4.13 billion in 2021. There is a downward adjustment in the following years with EBITDA at about 3.30 billion by 2024, demonstrating a decline in earnings before non-cash charges such as depreciation and amortization.

Summary of Trends
All four profitability metrics increased markedly from 2019 through 2021, indicating a period of growth and improved financial performance.
From 2022 onwards, there is a general decline across these measures, particularly pronounced in 2024, highlighting potential operational challenges, increased costs, or market conditions impacting earnings.
The declines in EBIT and EBITDA suggest that both operating efficiency and earnings capacity have weakened in recent periods.
The drop in net income relative to EBT indicates that factors post-taxation may also be contributing to reduced profitability.

Enterprise Value to EBITDA Ratio, Current

Dollar General Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 24,942,374
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,295,093
Valuation Ratio
EV/EBITDA 7.57
Benchmarks
EV/EBITDA, Competitors1
Costco Wholesale Corp. 36.27
Target Corp. 6.41
Walmart Inc. 19.64
EV/EBITDA, Sector
Consumer Staples Distribution & Retail 23.15
EV/EBITDA, Industry
Consumer Staples 20.17

Based on: 10-K (reporting date: 2024-02-02).

1 Click competitor name to see calculations.

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


Enterprise Value to EBITDA Ratio, Historical

Dollar General Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020 Feb 1, 2019
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 39,584,942 51,722,539 56,382,282 47,683,439 38,699,281 33,114,877
Earnings before interest, tax, depreciation and amortization (EBITDA)2 3,295,093 4,052,764 3,861,991 4,129,002 2,807,108 2,569,421
Valuation Ratio
EV/EBITDA3 12.01 12.76 14.60 11.55 13.79 12.89
Benchmarks
EV/EBITDA, Competitors4
Costco Wholesale Corp. 32.85 22.66 21.19 22.64 21.69 20.13
Target Corp. 10.37 13.52 9.00 10.35 8.50
Walmart Inc. 14.63 13.92 13.94 12.01 11.12
EV/EBITDA, Sector
Consumer Staples Distribution & Retail 17.87 15.84 14.18 13.50 12.30
EV/EBITDA, Industry
Consumer Staples 17.62 16.39 16.42 15.65 14.89

Based on: 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31), 10-K (reporting date: 2019-02-01).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 39,584,942 ÷ 3,295,093 = 12.01

4 Click competitor name to see calculations.

Enterprise Value (EV)
The enterprise value exhibited a generally increasing trend from February 2019 through January 2022, rising from approximately 33.1 billion US dollars to a peak of about 56.4 billion US dollars. However, after this peak in early 2022, the value declined sharply in subsequent periods, dropping to nearly 39.6 billion US dollars by February 2024. This indicates a substantial reduction in market valuation or underlying factors affecting the company's overall worth during the last two years examined.
Earnings Before Interest, Tax, Depreciation, and Amortization (EBITDA)
EBITDA increased significantly from roughly 2.6 billion US dollars in early 2019 to just over 4.1 billion US dollars by January 2021, indicating strong growth in operational profitability. Subsequently, EBITDA experienced a decline, falling to approximately 3.3 billion US dollars by February 2024. This downward trend following the 2021 peak signals a cooling in earnings capacity or increased operational challenges.
EV/EBITDA Ratio
The EV/EBITDA multiple fluctuated over the period, starting at about 12.9 in early 2019 and peaking at 14.6 in January 2022. This peak suggests that company valuation relative to earnings was highest at that time, potentially reflecting market optimism or higher expected growth. The ratio then decreased to about 12.0 by February 2024, implying a reduction in valuation multiples applied by investors or a reassessment of growth prospects relative to earnings.