TJX Companies Inc (TJX) – Sensitivity Analysis

TJX Companies Inc (TJX) – Sensitivity Analysis

This Report was generated using the tools available on Patchell Brook Equity Analytics Inc. emphasizes that the user assumes all risks associated with the use of this report or the Stockcalc website including, but not limited to, all terms and conditions mentioned in the legal disclaimer. To access all of the tools on Stockcalc, including more detailed valuation reports and the models used to generate these valuations, please subscribe for a free 30 day trial of Stockcalc here.

Get The Timeless Reading eBook in PDF

Get the entire 10-part series on Timeless Reading in PDF. Save it to your desktop, read it on your tablet, or email to your colleagues.

Check out our H2 hedge fund letters here.

Valuation Summary:

TJX Companies $76.40 (USD) Close Price as of 22/02/2018

This mining and metals fund is having a strong year so far

Cubic Corporation Chris Hohn favorite hedge fundsThe Delbrook Resources Opportunities Master Fund was up 9.2% for May, bringing its year-to-date return to 33%. Q1 2021 hedge fund letters, conferences and more Dellbrook is an equity long/ short fund that focuses exclusively on the metals and mining sector. It invests mainly in public companies focused on precious, base, energy and industrial metals Read More

Based on the analysis conducted in this report, TJX Companies, (TJX:NYS) is found to be U ndervalued.

Valuation Details

TJX Companies Inc (TJX)

We have up to 6 valuation points for each company. Details are at the bottom of the report.

Discounted Cash Flow and Sensitivity Analysis for TJX:NYS

Using a discounted cash flow model we generated an intrinsic value of $86.63 (USD) for TJX:NYS

Sensitivity Analysis

(showing how changes in the input variables impact the DCF calculation)

TJX Companies Inc (TJX)

Comparables Model

Using similar companies and price based ratios we generated a valuation of $60.48 (USD) for TJX:NYS. We also generated a valuation of $71.55 (USD) using other metrics and comparables. The comparable companies were Gap (GPS:NYS), L Brands (LB:NYS) and Ross Stores (ROST:NAS)

TJX Companies Inc (TJX)


Using a multiples approach we generated a valuation of $80.59 (USD) for TJX:NYS

TJX Companies Inc (TJX)

Adjusted Book Value versus Historical Price to Book

The average the Price to Book ratio for TJX:NYS for the last 10 years was 10.81

We ran the Adjusted Book Value for TJX:NYS and generated a book value of $7.19 (USD) By multiplying these we get an adjusted valuation of $77.67 (USD)

Analyst Data

TJX Companies Inc (TJX)

Company Overview (TJX:NYS USD)

TJX Companies Inc (TJX)

Detailed Company Description

TJX Companies Inc is an off-price apparel and home fashions retailer in the United States and other countries. Its stores offer family apparel, including footwear and accessories, home fashions, such as home basics, accent furniture, lamps, among others.

Explanation of Valuation Models

We have up to 6 valuation points for each company in the database.

The Discounted Cash Flow (DCF) valuation is a cash flow model where cash flow projections are discounted back to the present to calculate value per share. DCF is a common valuation technique especially for companies undergoing irregular cash flows such as resource companies (mining, forestry, oil and gas) going though price cycles or smaller companies about to generate cash flow (junior exploration companies, junior pharma, technology firms…).

The Price Comparables valuation is the result of valuing the company we are looking at on the basis of ratios from selected comparable companies: Price to Earnings, Price to Book, Price to Sales, Price to Cash Flow, Enterprise Value (EV) to EBITDA. Each of these ratios for the selected comparable companies are averaged and multiplied by the values for the company we are interested in to calculate a value per share for our selected company.

We have included the Other Comparables as a way to value companies that cannot be valued using Earnings based ratios. This technique is very useful for companies still experiencing negative cash flows such as mining exploration firms. We use Cash/Share, Book Value/Share, MarketCap, 1 Year Return, NetPPE as the ratios here. Each of these ratios for the selected comparable companies are averaged and multiplied by the values for the company we are interested in to calculate a value per share for our selected company.

Multiples are similar to Price comparables where we look at current or historic ratios for the company in question to assess what it should be worth today based on those historic ratios. We use the same 5 ratios as in the price comparables and value the company with its historic averages.

With Adjusted Book Value (ABV) we calculate the book value per share for the company based on its balance sheet and multiply that book value per share by its historical price to book ratio to calculate a value per share.

If we have Analyst coverage for the company we use the consensus target price here.

No posts to display