Financhill
Buy
58

DLTR Quote, Financials, Valuation and Earnings

Last price:
$122.07
Seasonality move :
6.01%
Day range:
$119.20 - $122.59
52-week range:
$61.80 - $132.48
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.35x
P/B ratio:
7.00x
Volume:
1.3M
Avg. volume:
3.6M
1-year change:
66.27%
Market cap:
$24.3B
Revenue:
$17.6B
EPS (TTM):
-$13.47
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $25.5B $26.3B $28.3B $16.8B $17.6B
Revenue Growth (YoY) 8.04% 3.18% 7.64% -40.77% 4.75%
 
Cost of Revenues $17.7B $18.6B $19.4B $10.8B $11.3B
Gross Profit $7.8B $7.7B $8.9B $6B $6.3B
Gross Profit Margin 30.49% 29.28% 31.43% 35.87% 35.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.9B $5.9B $6.7B $10.2B $4.8B
Other Inc / (Exp) -$800K -$300K -$400K -$100K $29.1M
Operating Expenses $5.6B $5.9B $6.6B $4.2B $4.8B
Operating Income $2.2B $1.8B $2.3B $1.8B $1.5B
 
Net Interest Expenses $147.3M $178.9M $125.3M $112.5M $107.5M
EBT. Incl. Unusual Items $1.7B $1.6B $2.1B $1.7B $1.4B
Earnings of Discontinued Ops. -- -- -- -$2.3B -$4.1B
Income Tax Expense $397.9M $304.3M $495.2M $396.1M $341.1M
Net Income to Company $1.3B $1.3B $1.6B $1.3B $1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B $1.3B $1.6B $1.3B $1B
 
Basic EPS (Cont. Ops) $5.68 $5.83 $7.24 -$4.55 -$14.05
Diluted EPS (Cont. Ops) $5.65 $5.80 $7.21 -$4.55 -$14.05
Weighted Average Basic Share $236.4M $227.9M $223.2M $219.5M $215.7M
Weighted Average Diluted Share $237.3M $229M $224.1M $219.5M $215.7M
 
EBITDA $2.9B $2.6B $3B $2.2B $2B
EBIT $2.2B $1.8B $2.3B $1.8B $1.5B
 
Revenue (Reported) $25.5B $26.3B $28.3B $16.8B $17.6B
Operating Income (Reported) $2.2B $1.8B $2.3B $1.8B $1.5B
Operating Income (Adjusted) $2.2B $1.8B $2.3B $1.8B $1.5B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $6.4B $6.9B $7.3B $4.3B $4.8B
Revenue Growth (YoY) 3.9% 8.14% 5.4% -40.65% 9.44%
 
Cost of Revenues $4.6B $4.9B $5.1B $2.8B $3B
Gross Profit $1.8B $2.1B $2.2B $1.5B $1.7B
Gross Profit Margin 27.56% 29.9% 29.79% 35.41% 35.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.7B $1.9B $2B $1.4B
Other Inc / (Exp) -$200K -$200K -$200K -$100K --
Operating Expenses $1.4B $1.7B $1.9B $1.2B $1.4B
Operating Income $322.1M $381.3M $301.7M $330.7M $319.5M
 
Net Interest Expenses $33.4M $32.7M $30.4M $28.3M $21.9M
EBT. Incl. Unusual Items $276.9M $348.4M $271.1M $302.3M $321.3M
Earnings of Discontinued Ops. -- -- -- $1M --
Income Tax Expense $60.1M $81.5M $59.1M $70M $76.7M
Net Income to Company $216.8M $266.9M $212M $232.3M $244.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $216.8M $266.9M $212M $232.3M $244.6M
 
Basic EPS (Cont. Ops) $0.96 $1.20 $0.97 $1.09 $1.20
Diluted EPS (Cont. Ops) $0.96 $1.20 $0.97 $1.08 $1.20
Weighted Average Basic Share $224.9M $222.2M $218.9M $215M $203.3M
Weighted Average Diluted Share $225.8M $223M $219.2M $215.2M $203.8M
 
EBITDA $500.6M $570.3M $517.5M $466.2M $484M
EBIT $322.1M $381.3M $301.7M $330.7M $319.5M
 
Revenue (Reported) $6.4B $6.9B $7.3B $4.3B $4.8B
Operating Income (Reported) $322.1M $381.3M $301.7M $330.7M $319.5M
Operating Income (Adjusted) $322.1M $381.3M $301.7M $330.7M $319.5M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $26B $27.7B $29.7B $17.5B $19B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.2B $19B $20.7B $11.2B $12.1B
Gross Profit $7.8B $8.7B $8.9B $6.3B $6.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8B $6.5B $7.3B $10.6B $5.4B
Other Inc / (Exp) -$200K -$400K -$300K -$100K --
Operating Expenses $5.8B $6.5B $7.3B $4.7B $5.4B
Operating Income $2B $2.2B $1.7B $1.7B $1.5B
 
Net Interest Expenses $133.6M $176.8M $108.5M $112.5M $90M
EBT. Incl. Unusual Items $1.8B $2B $1.5B $1.5B $1.5B
Earnings of Discontinued Ops. -- -- -- -$2.2B -$4B
Income Tax Expense $403.9M $402.4M $354.9M $366.7M $379.5M
Net Income to Company $1.4B $1.6B $1.2B $1.2B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.6B $1.2B $1.2B $1.1B
 
Basic EPS (Cont. Ops) $5.95 $7.21 $5.28 -$4.77 -$13.46
Diluted EPS (Cont. Ops) $5.92 $7.17 $5.26 -$4.77 -$13.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.7B $3B $2.5B $1.8B $1.7B
EBIT $2B $2.2B $1.7B $1.7B $1.5B
 
Revenue (Reported) $26B $27.7B $29.7B $17.5B $19B
Operating Income (Reported) $2B $2.2B $1.7B $1.7B $1.5B
Operating Income (Adjusted) $2B $2.2B $1.7B $1.7B $1.5B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $19.2B $20.6B $22B $12.6B $14B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.6B $14.1B $15.4B $8.2B $9B
Gross Profit $5.6B $6.5B $6.6B $4.4B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4B $4.9B $5.5B $6B $4B
Other Inc / (Exp) -$200K -$300K -$200K -$200K $61.7M
Operating Expenses $4.4B $4.9B $5.5B $3.5B $4B
Operating Income $1.2B $1.6B $1B $928.4M $926.6M
 
Net Interest Expenses $99.4M $97.3M $80.5M $84.9M $67.4M
EBT. Incl. Unusual Items $1.1B $1.5B $928.5M $843.3M $953M
Earnings of Discontinued Ops. -- -- -- $23.5M $62.8M
Income Tax Expense $259.3M $357.4M $217.1M $201M $239.4M
Net Income to Company $873.7M $1.2B $711.4M $642.3M $713.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $873.7M $1.2B $711.4M $642.3M $713.6M
 
Basic EPS (Cont. Ops) $3.81 $5.19 $3.23 $3.08 $3.72
Diluted EPS (Cont. Ops) $3.79 $5.17 $3.22 $3.08 $3.71
Weighted Average Basic Share $686.7M $671.7M $660.1M $647.8M $624.2M
Weighted Average Diluted Share $689.7M $674.4M $661.4M $648.2M $625.5M
 
EBITDA $1.8B $2.2B $1.6B $1.3B $1.4B
EBIT $1.2B $1.6B $1B $928.4M $926.6M
 
Revenue (Reported) $19.2B $20.6B $22B $12.6B $14B
Operating Income (Reported) $1.2B $1.6B $1B $928.4M $926.6M
Operating Income (Adjusted) $1.2B $1.6B $1B $928.4M $926.6M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $1.4B $984.9M $642.8M $425.2M $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $3.4B $4.4B $5.4B $2.5B $2.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $207.1M $257M $275M $141.3M $169.8M
Total Current Assets $5.1B $5.6B $6.4B $6.1B $9.1B
 
Property Plant And Equipment $10.4B $10.9B $11.4B $7.5B $8.6B
Long-Term Investments $46.9M $53.4M $68.5M $72.3M $75.7M
Goodwill $2B $2B $2B $423.3M $421.2M
Other Intangibles $3.1B $3.1B $3.1B $2.2B --
Other Long-Term Assets $97.2M $105.3M $126.7M $8B $209.3M
Total Assets $20.7B $21.7B $23B $22B $18.6B
 
Accounts Payable $1.5B $1.9B $1.9B $1.2B $1.7B
Accrued Expenses $70.1M -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $1B
Current Portion Of Capital Lease Obligations $1.3B $1.4B $1.4B $899.8M $960.7M
Other Current Liabilities $277.4M $364.7M $420.1M $2.3B $4.5B
Total Current Liabilities $3.7B $4.2B $4.2B $4.7B $8.6B
 
Long-Term Debt $8.3B $8.6B $8.7B $6.5B $5.9B
Capital Leases -- -- -- -- --
Total Liabilities $13.4B $14B $14.3B $14.7B $14.7B
 
Common Stock $2.3M $2.2M $2.2M $2.2M $2.2M
Other Common Equity Adj -$35.2M -$35.2M -$41.2M -$43.6M -$59.2M
Common Equity $7.3B $7.7B $8.8B $7.3B $4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.3B $7.7B $8.8B $7.3B $4B
 
Total Liabilities and Equity $20.7B $21.7B $23B $22B $18.6B
Cash and Short Terms $1.4B $984.9M $642.8M $425.2M $1.3B
Total Debt $8.3B $8.6B $8.7B $6.5B $6.9B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $701.4M $439M $444.6M $478.3M $594.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $4.3B $5.7B $5.5B $3B $2.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $357.1M $349.9M $342.4M $398.8M --
Total Current Assets $5.4B $6.4B $6.3B $6.6B $3.7B
 
Property Plant And Equipment $10.8B $11.2B $12.5B $8.4B $9.3B
Long-Term Investments $53.4M $67.9M $71M $75.1M $42.5M
Goodwill $2B $2B $2B $912.8M --
Other Intangibles $3.1B $3.1B $3.1B $2.2B --
Other Long-Term Assets $106.5M $127.6M $153.6M $236.2M --
Total Assets $21.4B $22.9B $24B $23.3B $13.7B
 
Accounts Payable $2B $1.9B $1.9B $2B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $350M $229.6M $1B --
Current Portion Of Capital Lease Obligations $1.4B $1.4B $1.5B $1.5B --
Other Current Liabilities $918.4M $1B $1.1B $920.7M --
Total Current Liabilities $4.3B $4.7B $4.6B $6.4B $3.9B
 
Long-Term Debt $8.4B $8.6B $9B $5.8B $6.1B
Capital Leases -- -- -- -- --
Total Liabilities $14.1B $14.6B $15B $15.7B $10.2B
 
Common Stock $2.2M $2.2M $2.2M $2.2M $2.1M
Other Common Equity Adj -$31.3M -$44.6M -$47M -$54.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.2B $8.3B $9B $7.6B $3.5B
 
Total Liabilities and Equity $21.4B $22.9B $24B $23.3B $13.7B
Cash and Short Terms $701.4M $439M $444.6M $478.3M $594.8M
Total Debt $8.4B $8.9B $9B $6.8B $6.1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $1.3B $1.3B $1.6B $1.3B $1B
Depreciation & Amoritzation $686.6M $716M $767.9M $400.5M $526.9M
Stock-Based Compensation $83.9M $79.9M $110.4M $76.3M $106.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $97.1M -$940.4M -$1.1B $488.2M -$182.6M
Cash From Operations $2.7B $1.4B $1.6B $2.7B $2.9B
 
Capital Expenditures $898.8M $1B $1.3B $1.2B $1.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$889.7M -$1B -$1.3B -$2.1B -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $750M $1.2B $555M $1.1B $3.2B
Long-Term Debt Repaid -$1.3B -$1B -$555M -$1.1B -$3.2B
Repurchase of Common Stock $400M $950M $647.5M $500M $400M
Other Financing Activities -$16.9M -$101.7M -$48.6M -$40M -$21.1M
Cash From Financing -$949.9M -$836.5M -$686.8M -$530M -$411.3M
 
Beginning Cash (CF) $1.4B $984.9M $642.8M $425.2M $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $877.6M -$425.3M -$327M $45.9M $754M
Ending Cash (CF) $2.3B $559.2M $314.6M $470.1M $2B
 
Levered Free Cash Flow $1.8B $408.7M $361M $1.5B $1.6B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $216.8M $266.9M $212M $232.3M $244.6M
Depreciation & Amoritzation $178.5M $189M $215.8M $135.5M $164.5M
Stock-Based Compensation $13.5M $24.7M $23.2M $21.9M $14.4M
Change in Accounts Receivable -- -- -- -- -$4.1M
Change in Inventories -- -- -$190M -$431.9M -$229.2M
Cash From Operations $282.6M $213.5M $505.8M $785.6M $319.3M
 
Capital Expenditures $295.6M $392.5M $541.3M $341.8M $376.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$294.8M -$392.5M -$541.3M -$409.1M -$371.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $440M $948M $3B --
Long-Term Debt Repaid -- -$90M -$718.9M -$3.2B --
Repurchase of Common Stock $2.5M $397.5M $250M -- $387.8M
Other Financing Activities -$700K -$9.3M -$10.9M -$300K --
Cash From Financing -$800K -$54.5M -$29.7M -$248M -$67.5M
 
Beginning Cash (CF) $701.4M $439M $444.6M $478.3M $594.8M
Foreign Exchange Rate Adjustment $100K -$2M -$2M -$200K --
Additions / Reductions -$12.9M -$235.5M -$67.2M $128.3M -$120M
Ending Cash (CF) $688.6M $201.5M $375.4M $606.4M $474.8M
 
Levered Free Cash Flow -$13M -$179M -$35.5M $443.8M -$57.1M
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $1.4B $1.6B $1.2B $1.2B $1.1B
Depreciation & Amoritzation $710.2M $760.1M $811.3M $162.8M $267.8M
Stock-Based Compensation $76.5M $107.6M $96M $68.7M $68.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- $22.5M $31.6M
Cash From Operations $2B $1.1B $2.3B $3B $2.4B
 
Capital Expenditures $940.9M $1.2B $1.7B $879M $765.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$928.5M -$1.2B -$1.7B -$2.1B -$809.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.2B $647.5M $500M $400M $1.3B
Other Financing Activities -$40.7M -$108.5M -$39.8M -$22M --
Cash From Financing -$1.5B -$192.7M -$650.9M -$641M -$1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$410.4M -$247.9M $8.7M $257.1M -$135.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B -$52.2M $660.1M $2.2B $1.6B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $873.7M $1.2B $711.4M $642.3M $713.6M
Depreciation & Amoritzation $527.3M $571.4M $614.8M $377.1M $477.6M
Stock-Based Compensation $63.1M $90.8M $76.4M $68.8M $46M
Change in Accounts Receivable -- -- $335.9M -- -$4.1M
Change in Inventories -- -- -$190M -$535.2M -$236.6M
Cash From Operations $1B $734.1M $1.4B $1.8B $1.3B
 
Capital Expenditures $749.6M $925.9M $1.3B $1B $870.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$746.3M -$925.9M -$1.3B -$1.4B -$472.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $440M $948M $3.2B --
Long-Term Debt Repaid -- -$90M -$718.9M -$3.2B --
Repurchase of Common Stock $950M $647.5M $500M $400M $1.3B
Other Financing Activities -$40.6M -$47.4M -$38.6M -$20.6M -$14.5M
Cash From Financing -$981.6M -$337.8M -$301.9M -$412.9M -$1.7B
 
Beginning Cash (CF) $2.9B $2.3B $1.8B $1.4B $2.3B
Foreign Exchange Rate Adjustment $400K -$1.8M -$1.1M -$700K $600K
Additions / Reductions -$708.8M -$531.4M -$195.7M $15.5M -$873.9M
Ending Cash (CF) $2.2B $1.8B $1.6B $1.5B $1.4B
 
Levered Free Cash Flow $269.1M -$191.8M $107.3M $781.7M $427.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock