Valuation models
price $132.30 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused112.83 – 299.38173.2324% undervaluedDCF · Perpetuity growth · 10y125.54 – 317.50187.8130% undervaluedDCF · EBITDA exit · 5y244.05 – 272.84258.0549% undervaluedDCF · EBITDA exit · 10y237.58 – 292.60263.7150% undervaluedP/E · peers124.59 – 323.06163.3819% undervaluedP/E · own history116.07 – 161.27141.897% undervaluedPEG—84.2257% overvaluedEV/EBITDA · peers114.96 – 288.59143.138% undervaluedEV/Revenue · peers31.30 – 268.70207.1636% undervaluedEarnings power value72.25 – 167.90107.7923% overvaluedDividend discount49.95 – 185.5682.7160% overvaluedWall St. consensus target—145.009% belowCost of capital (WACC)—5.84%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
173.23
Dollar General closed at $132.30 — undervalued by 24% vs model.
112.83the model's range299.38
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
82.71 – 263.71
Wall St. target
145.00 9% below
Below model, 1y
105 of 105 days
How it is valued
Valued asMature & stable
Low/slowing growth (~5% recent)Thin margins (3.5% net margin)Pays dividendsHighly cyclical earningsStrong FCF yield (8.2%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.