investorscraft@gmail.com

Intrinsic Value of Target Corporation (TGT)

Previous Close$104.87
Intrinsic Value
Upside potential
Previous Close
$104.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Target Corporation operates as a leading omnichannel retailer in the U.S., offering a diverse assortment of products across categories such as apparel, home goods, electronics, and groceries. The company generates revenue through both physical stores and a robust e-commerce platform, leveraging its same-day delivery services (Shipt and Drive Up) to enhance customer convenience. Target differentiates itself through exclusive private-label brands, which account for a significant portion of sales, and strategic partnerships with high-profile designers and national brands. Its market position is strengthened by a focus on value-driven pricing, curated merchandise, and a loyalty program (Target Circle) that fosters repeat purchases. The retail sector remains highly competitive, but Target’s ability to blend affordability with quality positions it as a formidable competitor to Walmart and Amazon, particularly among middle-income households seeking a seamless shopping experience.

Revenue Profitability And Efficiency

In FY 2025, Target reported revenue of $106.6 billion, with net income of $4.1 billion, reflecting a net margin of approximately 3.8%. Diluted EPS stood at $8.86, demonstrating stable profitability despite inflationary pressures. Operating cash flow was robust at $7.4 billion, though capital expenditures of $2.9 billion indicate ongoing investments in store remodels, supply chain enhancements, and digital capabilities. The company’s ability to maintain profitability amid macroeconomic challenges underscores its operational efficiency.

Earnings Power And Capital Efficiency

Target’s earnings power is supported by its diversified revenue streams and disciplined cost management. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow, which funds growth initiatives and shareholder returns. With a focus on optimizing inventory turnover and reducing fulfillment costs, Target has improved its return on invested capital (ROIC), though exact figures would require further disclosure.

Balance Sheet And Financial Health

Target’s balance sheet remains solid, with $4.8 billion in cash and equivalents and total debt of $19.9 billion. The debt level is manageable given the company’s strong cash flow generation and investment-grade credit rating. Liquidity appears adequate to meet near-term obligations, and the company has demonstrated prudent financial management, balancing leverage with growth investments.

Growth Trends And Dividend Policy

Target’s growth strategy emphasizes digital expansion, private-label brand development, and store footprint optimization. While revenue growth has moderated post-pandemic, the company continues to gain market share in key categories. The dividend policy is shareholder-friendly, with an annual payout of $4.44 per share, reflecting a commitment to returning capital while maintaining flexibility for reinvestment.

Valuation And Market Expectations

The market values Target at a P/E multiple reflective of its steady earnings and competitive positioning. Investors appear to balance optimism about its omnichannel strengths with caution over retail sector headwinds. The stock’s valuation suggests expectations of mid-single-digit earnings growth, aligned with industry peers.

Strategic Advantages And Outlook

Target’s strategic advantages include its strong brand equity, efficient supply chain, and ability to adapt to shifting consumer preferences. The outlook remains cautiously optimistic, with growth hinging on successful execution of digital initiatives and cost controls. Macroeconomic factors, including consumer spending trends, will be critical to near-term performance.

Sources

Target Corporation 10-K (FY 2025), Investor Relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount