Free Cash Flow to The Firm (FCFF)
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, 2 See details »
Item | Description | The company |
---|---|---|
FCFF | Free cash flow to the firm is the cash flow available to the Dollar Tree Inc. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. | Dollar Tree Inc. FCFF increased from 2020 to 2021 but then decreased significantly from 2021 to 2022. |
Interest Paid, Net of Tax
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).
2 2022 Calculation
Cash paid for interest, net of amounts capitalized, tax = Cash paid for interest, net of amounts capitalized × EITR
= 176,100 × 18.60% = 32,755
3 2022 Calculation
Capitalized interest, tax = Capitalized interest × EITR
= 1,100 × 18.60% = 205
Enterprise Value to FCFF Ratio, Current
Selected Financial Data (US$ in thousands) | |
Enterprise value (EV) | 36,133,978) |
Free cash flow to the firm (FCFF) | 554,541) |
Valuation Ratio | |
EV/FCFF | 65.16 |
Benchmarks | |
EV/FCFF, Competitors1 | |
Costco Wholesale Corp. | 62.43 |
Dollar General Corp. | 22.95 |
Target Corp. | 16.23 |
Walmart Inc. | 43.16 |
EV/FCFF, Sector | |
Consumer Staples Distribution & Retail | 53.37 |
EV/FCFF, Industry | |
Consumer Staples | 35.11 |
Based on: 10-K (reporting date: 2022-01-29).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
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) | |
Free cash flow to the firm (FCFF)2 | 554,541) | 1,937,853) | 964,968) | 1,255,104) | 1,073,229) | 1,332,031) | |
Valuation Ratio | |||||||
EV/FCFF3 | 65.71 | 14.07 | 21.99 | 22.84 | 25.44 | 17.67 | |
Benchmarks | |||||||
EV/FCFF, Competitors4 | |||||||
Costco Wholesale Corp. | 74.47 | 38.43 | 26.70 | 37.24 | — | — | |
Dollar General Corp. | 29.27 | 16.16 | 25.20 | 22.20 | — | — | |
Target Corp. | 20.94 | 11.33 | 14.93 | 17.80 | — | — | |
Walmart Inc. | 33.26 | 14.86 | 22.39 | 17.27 | — | — | |
EV/FCFF, Sector | |||||||
Consumer Staples Distribution & Retail | 35.19 | 17.02 | 22.34 | 20.10 | — | — | |
EV/FCFF, Industry | |||||||
Consumer Staples | 27.96 | 19.75 | 21.80 | 22.08 | — | — |
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).
3 2022 Calculation
EV/FCFF = EV ÷ FCFF
= 36,437,266 ÷ 554,541 = 65.71
4 Click competitor name to see calculations.
Valuation ratio | Description | The company |
---|---|---|
EV/FCFF | Enterprise value to free cash flow to the firm is whole company valuation indicator. | Dollar Tree Inc. EV/FCFF ratio decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level. |