As of 2024-09-20, the Intrinsic Value of Dillard's Inc (DDS) is
530.52 USD. This DDS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 368.16 USD, the upside of Dillard's Inc is
44.10%.
The range of the Intrinsic Value is 451.64 - 650.90 USD
530.52 USD
Intrinsic Value
DDS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
451.64 - 650.90 |
530.52 |
44.1% |
| DCF (Growth 10y) |
481.53 - 678.07 |
559.79 |
52.1% |
| DCF (EBITDA 5y) |
367.06 - 436.55 |
398.80 |
8.3% |
| DCF (EBITDA 10y) |
426.93 - 518.37 |
468.32 |
27.2% |
| Fair Value |
1,017.19 - 1,017.19 |
1,017.19 |
176.29% |
| P/E |
543.75 - 902.45 |
665.92 |
80.9% |
| EV/EBITDA |
328.34 - 467.32 |
364.49 |
-1.0% |
| EPV |
706.49 - 927.57 |
817.03 |
121.9% |
| DDM - Stable |
277.28 - 532.27 |
404.78 |
9.9% |
| DDM - Multi |
332.93 - 487.98 |
395.15 |
7.3% |
DDS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,975.24 |
| Beta |
0.95 |
| Outstanding shares (mil) |
16.23 |
| Enterprise Value (mil) |
5,550.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.08% |
| Cost of Debt |
6.35% |
| WACC |
8.74% |