DDS
Dillard's Inc
Price:  
455.81 
USD
Volume:  
60,116.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DDS Intrinsic Value

7.80 %
Upside

What is the intrinsic value of DDS?

As of 2025-07-04, the Intrinsic Value of Dillard's Inc (DDS) is 491.19 USD. This DDS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 455.81 USD, the upside of Dillard's Inc is 7.80%.

The range of the Intrinsic Value is 416.32 - 607.65 USD

Is DDS undervalued or overvalued?

Based on its market price of 455.81 USD and our intrinsic valuation, Dillard's Inc (DDS) is undervalued by 7.80%.

455.81 USD
Stock Price
491.19 USD
Intrinsic Value
Intrinsic Value Details

DDS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 416.32 - 607.65 491.19 7.8%
DCF (Growth 10y) 447.00 - 637.63 522.04 14.5%
DCF (EBITDA 5y) 310.29 - 368.06 331.06 -27.4%
DCF (EBITDA 10y) 373.50 - 450.11 403.79 -11.4%
Fair Value 1,141.97 - 1,141.97 1,141.97 150.54%
P/E 470.74 - 739.99 563.35 23.6%
EV/EBITDA 303.46 - 482.44 369.17 -19.0%
EPV 626.12 - 826.87 726.50 59.4%
DDM - Stable 342.03 - 689.41 515.72 13.1%
DDM - Multi 369.38 - 541.68 436.71 -4.2%

DDS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,156.22
Beta 1.08
Outstanding shares (mil) 15.70
Enterprise Value (mil) 6,959.92
Market risk premium 4.60%
Cost of Equity 8.16%
Cost of Debt 5.00%
WACC 7.85%