DDS
Dillard's Inc
Price:  
443.35 
USD
Volume:  
115,845.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DDS Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Dillard's Inc (DDS) is 520.44 USD. This DDS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 443.35 USD, the upside of Dillard's Inc is %.

The range of the Intrinsic Value is 444.40 - 635.18 USD

443.35 USD
Stock Price
520.44 USD
Intrinsic Value
Intrinsic Value Details

DDS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 444.40 - 635.18 520.44 17.4%
DCF (Growth 10y) 461.83 - 641.90 534.09 20.5%
DCF (EBITDA 5y) 361.87 - 461.60 404.95 -8.7%
DCF (EBITDA 10y) 412.44 - 522.82 460.19 3.8%
Fair Value 1,104.98 - 1,104.98 1,104.98 149.23%
P/E 574.30 - 1,306.53 890.19 100.8%
EV/EBITDA 346.62 - 523.60 403.00 -9.1%
EPV 698.08 - 910.59 804.33 81.4%
DDM - Stable 302.83 - 578.27 440.55 -0.6%
DDM - Multi 324.44 - 474.20 384.73 -13.2%

DDS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,195.57
Beta 1.21
Outstanding shares (mil) 16.23
Enterprise Value (mil) 6,899.27
Market risk premium 4.60%
Cost of Equity 9.05%
Cost of Debt 6.43%
WACC 8.78%