Financials Target Corporation

Equities

TGT

US87612E1064

Discount Stores

Market Closed - Nyse 04:00:01 2024-04-26 pm EDT 5-day change 1st Jan Change
164.7 USD +0.18% Intraday chart for Target Corporation -2.12% +15.67%

Valuation

Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 57,013 92,698 102,159 81,364 67,167 76,059 - -
Enterprise Value (EV) 1 65,935 96,867 109,968 95,274 79,400 87,957 87,973 87,160
P/E ratio 17.7 x 21.4 x 15.1 x 29.6 x 16.3 x 17.6 x 15.8 x 14.7 x
Yield 2.33% 1.46% 1.59% 2.34% 3.01% 2.7% 2.79% 2.93%
Capitalization / Revenue 0.73 x 0.99 x 0.96 x 0.75 x 0.63 x 0.71 x 0.68 x 0.66 x
EV / Revenue 0.84 x 1.04 x 1.04 x 0.87 x 0.74 x 0.82 x 0.79 x 0.75 x
EV / EBITDA 9.4 x 10.8 x 9.19 x 14.4 x 9.23 x 10 x 9.41 x 8.81 x
EV / FCF 16.1 x 12.3 x 21.6 x -63.1 x 20.8 x 23.5 x 23 x 20.7 x
FCF Yield 6.2% 8.13% 4.62% -1.58% 4.8% 4.25% 4.35% 4.82%
Price to Book 4.9 x 6.48 x 7.83 x 7.24 x 5 x 5.18 x 4.73 x 4.61 x
Nbr of stocks (in thousands) 506,737 500,773 479,124 460,310 461,662 461,690 - -
Reference price 2 112.5 185.1 213.2 176.8 145.5 164.7 164.7 164.7
Announcement Date 3/3/20 3/2/21 3/1/22 2/28/23 3/5/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 78,112 93,561 106,005 109,120 107,412 107,394 111,273 115,888
EBITDA 1 7,015 9,008 11,970 6,596 8,600 8,768 9,345 9,897
EBIT 1 4,658 6,523 9,328 3,896 5,707 6,021 6,551 6,994
Operating Margin 5.96% 6.97% 8.8% 3.57% 5.31% 5.61% 5.89% 6.04%
Earnings before Tax (EBT) 1 4,190 5,546 8,907 3,418 5,297 5,560 6,123 6,527
Net income 1 3,281 4,368 6,946 2,780 4,138 4,324 4,770 5,000
Net margin 4.2% 4.67% 6.55% 2.55% 3.85% 4.03% 4.29% 4.31%
EPS 2 6.360 8.640 14.10 5.980 8.940 9.350 10.43 11.18
Free Cash Flow 1 4,090 7,876 5,081 -1,510 3,815 3,738 3,826 4,202
FCF margin 5.24% 8.42% 4.79% -1.38% 3.55% 3.48% 3.44% 3.63%
FCF Conversion (EBITDA) 58.3% 87.43% 42.45% - 44.36% 42.63% 40.94% 42.46%
FCF Conversion (Net income) 124.66% 180.31% 73.15% - 92.19% 86.44% 80.21% 84.04%
Dividend per Share 2 2.620 2.700 3.380 4.140 4.380 4.452 4.600 4.825
Announcement Date 3/3/20 3/2/21 3/1/22 2/28/23 3/5/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4 2026 Q1
Net sales 1 25,652 30,996 25,170 26,037 26,518 31,395 25,322 24,773 25,398 31,919 24,531 25,330 26,140 31,121 25,341
EBITDA 1 2,668 2,811 2,040 979 1,708 1,869 2,018 1,896 2,064 2,622 1,970 2,097 2,140 2,466 2,071
EBIT 1 2,010 2,121 1,346 321 1,022 1,172 1,328 1,197 1,317 1,865 1,304 1,405 1,452 1,798 1,421
Operating Margin 7.84% 6.84% 5.35% 1.23% 3.85% 3.73% 5.24% 4.83% 5.19% 5.84% 5.31% 5.55% 5.55% 5.78% 5.61%
Earnings before Tax (EBT) 1 1,911 2,017 1,249 217 909 1,043 1,204 1,072 1,235 1,786 1,200 1,283 1,344 1,723 1,337
Net income 1 1,488 1,544 1,009 183 712 876 950 835 971 1,382 936.8 999.9 1,048 1,342 1,039
Net margin 5.8% 4.98% 4.01% 0.7% 2.68% 2.79% 3.75% 3.37% 3.82% 4.33% 3.82% 3.95% 4.01% 4.31% 4.1%
EPS 2 3.040 3.210 2.160 0.3900 1.540 1.890 2.050 1.800 2.100 2.980 2.013 2.167 2.278 2.905 2.316
Dividend per Share 2 0.9000 0.9000 0.9000 1.080 1.080 1.080 1.080 1.100 1.100 1.100 1.100 1.108 1.116 1.116 1.120
Announcement Date 11/17/21 3/1/22 5/18/22 8/17/22 11/16/22 2/28/23 5/17/23 8/16/23 11/15/23 3/5/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: February 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 8,922 4,169 7,809 13,910 12,233 11,898 11,915 11,101
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.272 x 0.4628 x 0.6524 x 2.109 x 1.422 x 1.357 x 1.275 x 1.122 x
Free Cash Flow 1 4,090 7,876 5,081 -1,510 3,815 3,738 3,826 4,202
ROE (net income / shareholders' equity) 28.4% 33% 49% 23.1% 33.6% 30.4% 30.8% 30.6%
ROA (Net income/ Total Assets) 7.81% 9.29% 12.7% 5.19% 7.61% 7.71% 8.35% 8.1%
Assets 1 42,034 47,019 54,588 53,573 54,347 56,076 57,097 61,727
Book Value Per Share 2 23.00 28.60 27.20 24.40 29.10 31.80 34.90 35.70
Cash Flow per Share 2 13.80 20.80 17.50 8.650 18.60 15.70 17.80 22.50
Capex 1 3,027 2,649 3,544 5,528 4,806 3,890 4,247 4,390
Capex / Sales 3.88% 2.83% 3.34% 5.07% 4.47% 3.62% 3.82% 3.79%
Announcement Date 3/3/20 3/2/21 3/1/22 2/28/23 3/5/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
35
Last Close Price
164.7 USD
Average target price
184.8 USD
Spread / Average Target
+12.21%
Consensus
  1. Stock Market
  2. Equities
  3. TGT Stock
  4. Financials Target Corporation