Nordstrom Intrinsic
Value
As of 2025-02-13, the Intrinsic Value of Nordstrom Inc (JWN) is
103.62 USD. This Nordstrom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.30 USD, the upside of Nordstrom Inc is
326.40%.
The range of the Intrinsic Value is 68.94 - 196.03 USD
103.62 USD
Intrinsic Value
Nordstrom Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
68.94 - 196.03 |
103.62 |
326.4% |
DCF (Growth 10y) |
89.49 - 231.23 |
128.36 |
428.2% |
DCF (EBITDA 5y) |
41.09 - 65.77 |
54.27 |
123.3% |
DCF (EBITDA 10y) |
59.21 - 88.18 |
74.09 |
204.9% |
Fair Value |
7.97 - 7.97 |
7.97 |
-67.21% |
P/E |
20.45 - 32.47 |
23.73 |
-2.3% |
EV/EBITDA |
20.78 - 39.46 |
29.68 |
22.1% |
EPV |
26.92 - 37.55 |
32.24 |
32.7% |
DDM - Stable |
16.18 - 50.97 |
33.58 |
38.2% |
DDM - Multi |
49.88 - 118.10 |
69.68 |
186.7% |
Nordstrom Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
4,010.72 |
Beta |
0.42 |
Outstanding shares (mil) |
165.05 |
Enterprise Value (mil) |
6,230.72 |
Market risk premium |
4.60% |
Cost of Equity |
6.85% |
Cost of Debt |
5.44% |
WACC |
5.64% |