JWN
Nordstrom Inc
Price:  
21.05 
USD
Volume:  
2,527,326.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Nordstrom Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Nordstrom Inc (JWN) is 98.99 USD. This Nordstrom valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.05 USD, the upside of Nordstrom Inc is %.

The range of the Intrinsic Value is 60.77 - 228.15 USD

21.05 USD
Stock Price
98.99 USD
Intrinsic Value
Intrinsic Value Details

Nordstrom Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 60.77 - 228.15 98.99 370.2%
DCF (Growth 10y) 77.68 - 264.80 120.72 473.5%
DCF (EBITDA 5y) 41.93 - 59.90 49.04 133.0%
DCF (EBITDA 10y) 58.04 - 83.54 68.40 225.0%
Fair Value 9.16 - 9.16 9.16 -56.50%
P/E 20.80 - 40.11 26.32 25.0%
EV/EBITDA 19.95 - 30.24 23.47 11.5%
EPV 23.42 - 40.53 31.97 51.9%
DDM - Stable 16.51 - 65.07 40.79 93.8%
DDM - Multi 44.07 - 134.04 66.23 214.6%

Nordstrom Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,436.62
Beta 1.60
Outstanding shares (mil) 163.26
Enterprise Value (mil) 5,622.62
Market risk premium 4.60%
Cost of Equity 7.15%
Cost of Debt 5.94%
WACC 5.88%