DG Market Research & Analysis Report
Updated Apr 28, 2015

Dollar General Corporation

Trade Rationale:

Dollar General Corporation (DG) has demonstrated a pattern of bullish technical signs, the company has beat one and missed one out of the last five analyst’s earnings estimates. The strong balance sheet, decent next quarter guidance and planed store expansion for 2015 is enough to encourage investors. Our overall score for DG is 6.42.

Stock Price Trends

Market cap 23.14B
Yesterday's close 76.20
52-weeks range 53.00 - 76.99
Technical analysis Bullish

DG Score: 6.42

Intrinsic value of the stock 7
Financials 8
Sentiment 6
Analyst ratings 7
Earnings Consistency 8
Total Debt/Equity 5
Quarterly EPS change 3
Annual Earnings Growth 8
Current Price Level 9
P/E Ratio 5
Insider Ownership 3
Technical Analysis 8
Sector:Services
Industry:Discount Variety stores

Growth and Balance Sheet

Dollar General Corp. (DG) reported fiscal fourth-quarter net income of $355.4 million. On a per-share basis, the company said it had net income of $1.17. The results matched Wall Street expectations. The average estimate of 12 analysts was also for earnings of $1.17 per share. The discount retailer posted revenue of $4.94 billion in the period, missing Wall Street forecasts. Nine analysts expected $4.96 billion. For the year, the company reported profit of $1.07 billion, or $3.49 per share. Revenue was reported as $18.91 billion. The discount retailer's same-store sales rose 4.9 percent. Dollar General also authorized a $1 billion share repurchase plan Dollar General expects full-year earnings to be $3.85 to $3.95 per share.

Dollar General said it will open approximately 730 new stores in 2015, bolstering its current footprint of 11,789 stores across 40 states. To compare, Dollar Tree will have approximately 13,000 stores after it combines with Family Dollar.

Valuation

Dollar General P/E stands at 21.83 below the industry average of 28.24, and above the S&P 500 average of 17.83 The company is currently trading above the maximum P/E ratio of 15x, and over the last five years, the company’s shares have traded in the range of 21.40x to 21.20x trailing 12-month earnings. DG's current Price/Sales of 1.23 above the average of its industry of 0.86. DG’s head to head comparison to its main competitors shows that the company has gross margin below it’s peers, and one that is at the industry average. The achieved operating margin of the company is above of the selected competitors, and it is above the industry average. The quarterly revenue growth of the company is 10.00% above the industry average. The stock is currently trading below its intrinsic value of $79.73 this suggests that the stock is currently undervalued at these levels. The beta of 1.16 implies higher volatility of the stock with respect to the S&P 500. DG has shown positive earnings consistency over the last five years. Company’s earnings have increased by 27.44% over the same period. The current quarter earnings in comparison to the same quarter last year have decreased by 15.84. DG’s Total Debt/Equity of 48.00 is above the required maximum but below the industry average. DG’s current price levels are above the maximum level, is trading  1% below the 52 week high of $76.99, and the technical analysis give a bullish view of the stock. The majority of analyst ratings are bullish. DG has a dividend payout ratio of 15% and a trailing annual dividend yield of 0.30%.

About DG

Dollar General Corporation, incorporated on May 29, 1998, is a discount retailer. The Company offers a selection of merchandise, including consumable products such as food, paper and cleaning products, health and beauty products, pet supplies and tobacco products, and non-consumable products such as seasonal merchandise, home decor and domestics, and basic apparel. The Company is focused on serving the needs of the low, low-middle and fixed income consumers. It offers merchandise at everyday low prices (ranging $10 or less) through small-box locations.

Competitor Comparison

DG DLTR FDO WMT Industry
Market Cap 23.14B 16.55B 9.07B 256.05B 16.67B
Employees 105.5 18.1 35 2.200 18.10K
Qtrly Rev Growth 0.10 0.11 0.03 0.01 0.07
Revenue 18.91B 8.60B 10.63B 485.65B 3.80B
Gross Margin 0.31 0.42 0.34 0.25 0.31
EBITDA 2.13B 1.28B 746.76M 36.32B 371.02M
Operating Margin 0.09 0.12 0.04 0.06 0.06
Net Income 1.07B 599.20M 233.69M 16.08B N/A
EPS 3.49 2.90 2.05 5.05 0.87
P/E 21.83 27.73 38.68 15.72 28.24
PEG 1.45 1.69 -33.71 3.47 1.69
P/S 1.23 1.94 0.86 0.53 0.86

Dollar General Corporation N.V.

Valuation
Market Cap 23.14B
Enterprise Value 25.30B
P/E 21.83
PEG Ratio 1.45
Price/Sales 1.23
Price/Book 4.07
EV/Revenue 1.34
EV/EBITDA 11.89
Dividend Yield 0.30%
Held by insiders 0.18%
   
DG
Beta 1.16
1 Month Stock Returns 1.91%
Year to Date Stock Returns 8.09%
1 Year Stock Returns 35.66%
3 Year Stock Returns 16.95%
52-Week Change 36.02%
S&P500 52-Week Change 12.28%
52-Week High 76.99
52-Week Low 53.00
50-Day Moving Average 74.94
200-Day Moving Average 69.19

Highlights

The Company’s selling space covers, on an average, approximately 7,400 square feet. As of February 28, 2014, the Company operates 11,215 retail stores located in 40 states across the United States. The stock closed yesterday’s trading session at $76.20. In the past year, the stock has hit a 52-week low of $53.00 and 52-week high of $76.99. DG has a market cap of $23.14 billion and is part of the services sector.

DG Strengths
  • Inexpensive private label    
  • Present in more than 11000 locations
  • Strong central management
DG Weakness
  • Store size is not very large    
  • Increasing operational costs   
  • High competition from local players   

DG Intrinsic Value

EPSttm 3.49 Year EPS
EPS GROWTH(Assumption) 1.10 2015 3.84
PE 21.83 2016 4.22
DIVEDEND PAYOUT 15% 2017 4.65
EXPECTED STOCK RETURN 1.10 2018
2019
2020
5.11
5.62
6.18
Forecasted Stock Price in 2022 2024 2021 6.80
Earnings Per Share after 10th year 9.05 2022
2023
2024
7.48
8.23
9.05
TOTAL EPS 61.18
TOTAL DIVIDENDS 9.18
Forecasted Stock Price in 2022-Dividends 206.79
Net Present Value 79.73
EPS Growth Value
8.00% 66.57
8.50% 69.66
9.00% 72.88
9.50% 76.23
10.50% 83.36
11.00% 87.15
11.50% 91.09
Based on the prospects of the company the valuation range is from 66.57 to 91.09.

Stock Valuation Model & Intrinsic Value Definitions

Current Price Level

Investors should keep an eye open for stocks that are trading within 10% of their 52-week highs, as it is likely to continue in its upward trend. DG's 52 week high is $76.99 current price is $76.20, is 1% below the 52 week high.

P/E Ratio

The Price/Earnings (P/E) ratio, based on the greater of the current PE or the PE using average earnings over the last 3 fiscal years, must be "moderate", which in this model states is not greater than 15. Stocks with moderate P/Es are more defensive by nature. The company has a P/E ratio of 21.83 below the average industry P/E ratio of 28.23 and is above the S&P 500 P/E ratio of 17.83.

Insider Ownership

When there is strong insider ownership which we define as 8% or more, management is more likely to act in the best interest of the company, as their interests are right in line with that of the shareholders. Insiders own 0.18% of DG stock. Management's representation is not large enough. This does not satisfy our minimum requirement; companies that pass this test are more attractive to our valuation model.

Technical Analysis

The model is using several technical indicators (MACD, RSI, MFI, OBV, position Indicators) to forecast the trend of the stock for 6 and 12 months, and assign a value.

DG is trading in the range of $73.37 - $76.99 in the past 30 days. The stock has been showing support at $75.40 and resistance in the $76.60 range. The stock is trading above the 50-Day Moving Average and above the 200-Day Moving Average. The RSI(14) is 57.19. Our indicators give a bullish view on DG.

Financials

The financial health of the company the higher the better, we evaluate all the financial ratios of the company.

Sentiment

Investor’s sentiment for the stock.

Analyst Ratings

The model assigns a value according to analyst’s recommendation for the stock. Analyst rating on Reuters.com is 9 Buy, 8 Outperform, 8 Hold, 1 Underperform and no Sell.

Earnings Consistency

We are searching for EPS numbers that are better than the previous year's. One dip is allowed, but the following year's earnings should be higher than the previous year. DG’s annual EPS for the last 5 years were 1.88, 2.22, 2.85, 3.16, 3.48 this type of earnings action is positive.

Total Debt/Equity

The company must have a low Debt/Equity ratio, which indicates a strong balance sheet. The Debt/Equity ratio should not be greater than 20% or should be less than the average Debt/Equity for its industry. DG’s have total debt/equity ratio of 48.00% which is neutral.

EPS This Quarter VS Same Quarter Last Year

The EPS growth for this quarter relative to the same quarter a year earlier is above the minimum 15% that this model likes to see for a "good" growth company. Stocks with improving earnings are worthy of your extra attention. DG’s EPS growth for this quarter relative to the same quarter a year earlier is -15.84%, below our target.

Annual Earnings Growth

This stock valuation model looks for annual earnings growth above 12%, but prefers higher than 20%. DG’s annual earnings growth rate over the past five years is 27.24%, above the target growth rate.

1Tradespoon Score and Outlook: This score conveys Tradespoon’s long-term outlook of 1 to 5 years for a particular stock. Tradespoon uses proprietary methods to rate its trading picks on a scale from 1 to 10, with a 10 being the most favorable expected risk and return outlook. To determine a stock’s rating, Tradespoon uses an advanced algorithm that factors in fundamental and technical analysis to determine a stock's expected risk and return.