Research / Stock / TJX
T
TJX
TJX COMPANIES INC /DE/
139.48
-1.23 -0.87%
close 2026-08-25
Assumptions
7.0%
Market is pricing 7.0%— you agree
Actually grew +4.2%/yrFCF, 2021–2026 — the market is pricing 2.8pts FASTER than history
10 yrs
3.00%
7.53%
7.5% derived for this company beta 0.65 (1254d vs the S&P 500) · cost of equity 7.6% = 4.7% risk-free + 0.65 × 4.5% premium · 2% debt at 2.8%, taxed at 25%
Fair value
$139.38
-0.1%
At the market's assumptionsCurrent price $139.48Enterprise value 154.3B
Bear $93.19 (2.0% growth)Bull $207.75 (12.0%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 7.0%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
31% the 10 forecast years69% terminal value