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).

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 General Corp. EBITDA increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

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. 37.52
Target Corp. 8.04
Walmart Inc. 22.12
EV/EBITDA, Sector
Consumer Staples Distribution & Retail 28.00
EV/EBITDA, Industry
Consumer Staples 22.25

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 7.49
Walmart Inc. 14.63 13.92 13.94 12.01 11.12 13.73
EV/EBITDA, Sector
Consumer Staples Distribution & Retail 15.84 14.18 13.50 12.30
EV/EBITDA, Industry
Consumer Staples 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.

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 General Corp. EV/EBITDA ratio decreased from 2022 to 2023 and from 2023 to 2024.