As of 2024-09-19, the Intrinsic Value of Macy's Inc (M) is 87.47 USD. This Macy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.12 USD, the upside of Macy's Inc is 478.50%.

The range of the Intrinsic Value is 56.38 - 186.15 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	56.38 - 186.15	87.47	478.5%
DCF (Growth 10y)	62.50 - 188.64	92.94	514.7%
DCF (EBITDA 5y)	33.81 - 44.30	37.56	148.4%
DCF (EBITDA 10y)	45.34 - 60.18	51.04	237.5%
Fair Value	3.35 - 3.35	3.35	-77.87%
P/E	9.66 - 15.66	13.83	-8.6%
EV/EBITDA	19.64 - 41.49	28.82	90.6%
EPV	66.37 - 96.20	81.29	437.6%
DDM - Stable	6.78 - 24.24	15.51	2.6%
DDM - Multi	38.21 - 99.06	54.37	259.6%