The Discounted Cash Flow (DCF) valuation of Dillard's Inc (DDS) is 531.29 USD. With the latest stock price at 407.45 USD, the upside of Dillard's Inc based on DCF is 30.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.9% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 447.77 - 661.87 | 531.29 |
| Upside | 9.9% - 62.4% | 30.4% |