As of 2024-11-27, the Intrinsic Value of Designer Brands Inc (DBI) is
37.24 USD. This DBI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.52 USD, the upside of Designer Brands Inc is
574.50%.
The range of the Intrinsic Value is 20.20 - 112.63 USD
37.24 USD
Intrinsic Value
DBI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.20 - 112.63 |
37.24 |
574.5% |
| DCF (Growth 10y) |
24.93 - 126.27 |
43.89 |
695.1% |
| DCF (EBITDA 5y) |
17.55 - 32.64 |
24.25 |
339.2% |
| DCF (EBITDA 10y) |
23.09 - 47.74 |
33.13 |
500.2% |
| Fair Value |
-0.45 - -0.45 |
-0.45 |
-108.08% |
| P/E |
(0.70) - 15.26 |
5.97 |
8.1% |
| EV/EBITDA |
0.77 - 7.69 |
4.45 |
-19.3% |
| EPV |
105.47 - 226.42 |
165.94 |
2906.2% |
| DDM - Stable |
(0.84) - (4.38) |
(2.61) |
-147.3% |
| DDM - Multi |
31.72 - 132.55 |
51.70 |
836.6% |
DBI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
306.36 |
| Beta |
1.25 |
| Outstanding shares (mil) |
55.50 |
| Enterprise Value (mil) |
733.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.62% |
| Cost of Debt |
14.72% |
| WACC |
10.22% |