DBI
Designer Brands Inc
Price:  
2.62 
USD
Volume:  
2,005,670.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DBI Intrinsic Value

1,132.50 %
Upside

What is the intrinsic value of DBI?

As of 2025-04-22, the Intrinsic Value of Designer Brands Inc (DBI) is 32.29 USD. This DBI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.62 USD, the upside of Designer Brands Inc is 1,132.50%.

The range of the Intrinsic Value is 17.78 - 84.38 USD

Is DBI undervalued or overvalued?

Based on its market price of 2.62 USD and our intrinsic valuation, Designer Brands Inc (DBI) is undervalued by 1,132.50%.

2.62 USD
Stock Price
32.29 USD
Intrinsic Value
Intrinsic Value Details

DBI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.78 - 84.38 32.29 1132.5%
DCF (Growth 10y) 21.89 - 92.22 37.46 1329.8%
DCF (EBITDA 5y) 7.80 - 18.25 12.57 379.6%
DCF (EBITDA 10y) 14.40 - 29.50 20.83 694.9%
Fair Value -1.10 - -1.10 -1.10 -141.96%
P/E (1.23) - 3.23 0.68 -74.1%
EV/EBITDA (3.05) - 2.28 (0.28) -110.7%
EPV 195.27 - 343.92 269.59 10189.8%
DDM - Stable (2.16) - (11.78) (6.97) -366.0%
DDM - Multi 24.21 - 107.67 40.11 1431.0%

DBI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 125.71
Beta 1.08
Outstanding shares (mil) 47.98
Enterprise Value (mil) 571.99
Market risk premium 4.60%
Cost of Equity 7.90%
Cost of Debt 12.01%
WACC 9.97%