TJX Cos.
- Price
- 154.22 USD
- Fair value
- 56.87 USD
- Discount to fair value
- −171%
- Mkt cap
- 170.37B
- P/E
- 31.0×
- P/B
- 16.72×
- EV
- 177.63B
- Div yield
- 1.08%
- ROE
- 53.9%
- Net margin
- 9.1%
Current price154.22USD
Fair value (est., median)56.87USD
UndervaluedFair valueOvervalued
+171.2% above fair valueWould need to fall ~63.1% to reach fair value.
Median ofDCF 84.35DDM 29.38
Health Check
49.7
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (53.9%).
- Attractive, covered dividend (1.08%).
Risks
- Trades 171.2% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
- Expensive on book (P/B 16.7×).
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2008–FY2026
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | FY'26 |
|---|---|---|---|---|---|
| Revenue | 48.55B | 49.94B | 54.22B | 56.36B | 60.37B |
| Net Income | 3.28B | 3.50B | 4.47B | 4.86B | 5.49B |
| Net Margin | 6.8% | 7.0% | 8.3% | 8.6% | 9.1% |
| Operating Cash Flow | 3.06B | 4.08B | 6.06B | 6.12B | 6.87B |
| OCF Margin | 6.3% | 8.2% | 11.2% | 10.9% | 11.4% |
| Capital Expenditure | 1.04B | 1.46B | 1.72B | 1.92B | 1.96B |
| Free Cash Flow | 2.01B | 2.63B | 4.33B | 4.20B | 4.92B |
| FCF Margin | 4.1% | 5.3% | 8.0% | 7.4% | 8.1% |
| FCF Conversion | 61.3% | 75.1% | 96.9% | 86.3% | 89.5% |
| EPS (Diluted) | 2.97/sh | 3.17/sh | 4.05/sh | 4.40/sh | 4.97/sh |
| Dividend / Share | 1.13/sh | 1.21/sh | 1.34/sh | 1.49/sh | 1.67/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.08%
Dividend / share1.67 USD
If you invest
USD
Shares (≈)64
Est. annual income106.71 USD
At this rate, dividends alone return your capital in ~92.5 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | — | — | — | 1.67 | 1.1% |
| 2025 | 0.38 | 0.43 | 0.43 | 0.43 | 1.49 | 1.0% |
| 2024 | 0.33 | 0.38 | 0.38 | 0.38 | 1.34 | 1.1% |
| 2023 | 0.30 | 0.33 | 0.33 | 0.33 | 1.21 | 1.4% |
| 2022 | 0.26 | 0.30 | 0.30 | 0.30 | 1.13 | 1.6% |
Corporate actions
DCash Dividend
0.48 USD /sh2026-05-14
DCash Dividend
0.43 USD /sh2026-02-12
DCash Dividend
0.43 USD /sh2025-11-13
DCash Dividend
0.43 USD /sh2025-08-14
DCash Dividend
0.43 USD /sh2025-05-15
DCash Dividend
0.38 USD /sh2025-02-13
DCash Dividend
0.38 USD /sh2024-11-14
DCash Dividend
0.38 USD /sh2024-08-15
DCash Dividend
0.38 USD /sh2024-05-15
DCash Dividend
0.33 USD /sh2024-02-14
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
84.35 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
29.38 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
30.06 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
66.39 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
47.63 USD
DCF only is anchored on FY2026 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)56.87 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.85%
- CAPM cost of equity
- 9.14%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in TJX Cos. regularly?
Starting year
- Invested
- 1K/yr · 40K total(1987 → today · 40 yrs)
- your value today is
- 3.4M USD
- Total return
- +8358.0%(+540.5% Dividends · +7817.4% Capital gain)
- Annualised (IRR)
- +17.3%
Invested40KUSD
Dividends216.2KUSD
Capital gain3.1MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.