Valuation models
price $140.28 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused84.77 – 135.42104.4934% overvaluedDCF · Perpetuity growth · 10y94.58 – 150.26116.2821% overvaluedDCF · EBITDA exit · 5y132.55 – 144.99138.601% overvaluedDCF · EBITDA exit · 10y134.90 – 159.12146.434% undervaluedP/E · peers64.59 – 192.7294.4249% overvaluedP/E · own history133.13 – 160.79149.586% undervaluedPEG—52.80166% overvaluedEV/EBITDA · peers69.90 – 175.37100.7239% overvaluedEV/Revenue · peers27.95 – 84.2564.36118% overvaluedEarnings power value33.38 – 53.1941.31240% overvaluedDividend discount37.49 – 100.4758.19141% overvaluedWall St. consensus target—174.0019% belowCost of capital (WACC)—7.53%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
104.49
TJX Companies closed at $140.28 — overvalued by 34% vs model.
84.77the model's range135.42
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
41.31 – 149.58
Wall St. target
174.00 19% below
Above model, 1y
18 of 32 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~6% recent)Moderate margins (9% net margin)Pays dividendsHighly cyclical earnings
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.