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 FCFF (EV/FCFF) 

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Dollar Tree Inc., FCFF 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
Cash paid for interest, net of amounts capitalized, net of tax1 143,345 117,886 128,161 302,886 193,674 221,813
Capitalized interest, net of tax2 895 2,467 1,807 3,318 1,555 1,618
Capital expenditures (1,021,200) (898,800) (1,034,800) (817,100) (632,200) (564,700)
Free cash flow to the firm (FCFF) 554,541 1,937,853 964,968 1,255,104 1,073,229 1,332,031

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
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

Dollar Tree Inc., interest paid, net of tax 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
Effective Income Tax Rate (EITR)
EITR1 18.60% 22.90% 24.70% 21.00% 32.40% 32.60%
Interest Paid, Net of Tax
Cash paid for interest, net of amounts capitalized, before tax 176,100 152,900 170,200 383,400 286,500 329,100
Less: Cash paid for interest, net of amounts capitalized, tax2 32,755 35,014 42,039 80,514 92,826 107,287
Cash paid for interest, net of amounts capitalized, net of tax 143,345 117,886 128,161 302,886 193,674 221,813
Interest Costs Capitalized, Net of Tax
Capitalized interest, before tax 1,100 3,200 2,400 4,200 2,300 2,400
Less: Capitalized interest, tax3 205 733 593 882 745 782
Capitalized interest, net of tax 895 2,467 1,807 3,318 1,555 1,618

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 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

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

Microsoft Excel
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

Dollar Tree Inc., historical EV/FCFF 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
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).

1 See details »

2 See details »

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.