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.

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

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

Dollar Tree Inc., EBITDA 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
Add: Income tax expense 304,300 397,900 271,700 281,800 (10,300) 433,200
Earnings before tax (EBT) 1,632,200 1,739,800 1,098,700 (1,309,000) 1,704,000 1,329,400
Add: Interest expense, net 178,900 147,300 162,100 370,000 301,800 375,500
Earnings before interest and tax (EBIT) 1,811,100 1,887,100 1,260,800 (939,000) 2,005,800 1,704,900
Add: Depreciation and amortization 716,000 686,600 645,400 621,100 611,200 637,500
Earnings before interest, tax, depreciation and amortization (EBITDA) 2,527,100 2,573,700 1,906,200 (317,900) 2,617,000 2,342,400

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
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Dollar Tree Inc. EBITDA increased from 2020 to 2021 but then slightly decreased from 2021 to 2022.

Enterprise Value to EBITDA Ratio, Current

Dollar Tree Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 36,133,978
Earnings before interest, tax, depreciation and amortization (EBITDA) 2,527,100
Valuation Ratio
EV/EBITDA 14.30
Benchmarks
EV/EBITDA, Competitors1
Costco Wholesale Corp. 32.50
Dollar General Corp. 7.13
Target Corp. 9.31
Walmart Inc. 19.63
EV/EBITDA, Sector
Consumer Staples Distribution & Retail 21.02
EV/EBITDA, Industry
Consumer Staples 19.52

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

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 Tree Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 36,437,266 27,261,718 21,223,520 28,668,857 27,305,122 23,540,007
Earnings before interest, tax, depreciation and amortization (EBITDA)2 2,527,100 2,573,700 1,906,200 (317,900) 2,617,000 2,342,400
Valuation Ratio
EV/EBITDA3 14.42 10.59 11.13 10.43 10.05
Benchmarks
EV/EBITDA, Competitors4
Costco Wholesale Corp. 21.19 22.64 21.69 20.13
Dollar General Corp. 14.60 11.55 13.79 12.89
Target Corp. 9.00 10.35 8.50 7.49
Walmart Inc. 13.94 12.01 11.12 13.73
EV/EBITDA, Sector
Consumer Staples Distribution & Retail 14.20 13.35 12.38 13.67
EV/EBITDA, Industry
Consumer Staples 15.87 15.79 14.68 18.29

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 See details »

2 See details »

3 2022 Calculation
EV/EBITDA = EV ÷ EBITDA
= 36,437,266 ÷ 2,527,100 = 14.42

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Dollar Tree Inc. EV/EBITDA ratio decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level.