DGUS marketRetail· Retail-Variety Stores
FAIR VALUE (BLENDED)
$134.93
CURRENT PRICE
$124.75
Computed today from SEC 10-K data
Still below fair value — you own a discount; the discipline says hold.
Sell guidance from the valuation — not financial advice. The call is yours.
Plain-language read on what each number means — and which to trust for this company.
$173.71
FCF base $1.6B · growth 7.5% · WACC 8.7% · terminal 2.5%
$134.93
$75.09
Net-net value (NCAV): -$65.91 · Tangible book: $13.47
N/A — non-positive owner earnings
Filing dates from SEC EDGAR. Earnings & ex-dividend dates from Yahoo Finance (best-effort).
How much would this pay you in dividends?
≈ 8 shares of DG
$18.80 per year in dividends (1.88%)
Based on the trailing-12-month dividend ($2.35/share), at the DG price. Dividends aren't guaranteed and can be cut.
Figures from SEC Form 10-K filings (EDGAR). Industry cost-of-capital and multiples from Damodaran / NYU Stern. Computed Jul 21, 2026.