As of 2025-05-19, the Intrinsic Value of Designer Brands Inc (DBI) is 33.12 USD. This DBI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.66 USD, the upside of Designer Brands Inc is 804.90%.
The range of the Intrinsic Value is 18.37 - 85.72 USD
Based on its market price of 3.66 USD and our intrinsic valuation, Designer Brands Inc (DBI) is undervalued by 804.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.37 - 85.72 | 33.12 | 804.9% |
| DCF (Growth 10y) | 22.58 - 93.66 | 38.40 | 949.2% |
| DCF (EBITDA 5y) | 9.34 - 18.96 | 13.40 | 266.2% |
| DCF (EBITDA 10y) | 15.72 - 30.22 | 21.67 | 492.1% |
| Fair Value | -1.10 - -1.10 | -1.10 | -130.04% |
| P/E | (1.58) - 3.83 | 0.98 | -73.1% |
| EV/EBITDA | (1.86) - 2.73 | 0.34 | -90.8% |
| EPV | 198.70 - 345.82 | 272.26 | 7338.8% |
| DDM - Stable | (2.15) - (10.73) | (6.44) | -276.0% |
| DDM - Multi | 24.06 - 97.69 | 39.12 | 968.7% |
| Market Cap (mil) | 175.61 |
| Beta | 1.23 |
| Outstanding shares (mil) | 47.98 |
| Enterprise Value (mil) | 621.89 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.00% |
| Cost of Debt | 12.01% |
| WACC | 9.85% |