Nordstrom Intrinsic
Value
As of 2024-10-15, the Intrinsic Value of Nordstrom Inc (JWN) is
106.00 USD. This Nordstrom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.91 USD, the upside of Nordstrom Inc is
362.70%.
The range of the Intrinsic Value is 67.57 - 226.34 USD
106.00 USD
Intrinsic Value
Nordstrom Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
67.57 - 226.34 |
106.00 |
362.7% |
| DCF (Growth 10y) |
88.64 - 271.44 |
133.16 |
481.2% |
| DCF (EBITDA 5y) |
43.49 - 57.29 |
48.15 |
110.2% |
| DCF (EBITDA 10y) |
61.75 - 81.89 |
69.24 |
202.2% |
| Fair Value |
8.65 - 8.65 |
8.65 |
-62.25% |
| P/E |
19.81 - 38.50 |
26.61 |
16.1% |
| EV/EBITDA |
20.35 - 29.38 |
22.47 |
-1.9% |
| EPV |
27.13 - 41.73 |
34.43 |
50.3% |
| DDM - Stable |
16.69 - 61.91 |
39.30 |
71.6% |
| DDM - Multi |
48.14 - 136.06 |
70.80 |
209.0% |
Nordstrom Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,762.05 |
| Beta |
0.88 |
| Outstanding shares (mil) |
164.21 |
| Enterprise Value (mil) |
5,698.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.88% |
| Cost of Debt |
5.67% |
| WACC |
5.67% |