M
Macy's Inc
Price:  
20.18 
USD
Volume:  
3,435,839.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Macy Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Macy's Inc (M) is 81.88 USD. This Macy valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.18 USD, the upside of Macy's Inc is %.

The range of the Intrinsic Value is 53.23 - 172.59 USD

20.18 USD
Stock Price
81.88 USD
Intrinsic Value
Intrinsic Value Details

Macy Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 53.23 - 172.59 81.88 305.8%
DCF (Growth 10y) 61.96 - 185.44 91.84 355.1%
DCF (EBITDA 5y) 38.26 - 53.10 44.73 121.7%
DCF (EBITDA 10y) 48.82 - 68.78 57.46 184.7%
Fair Value 1.93 - 1.93 1.93 -90.46%
P/E 8.35 - 17.72 13.30 -34.1%
EV/EBITDA 25.71 - 49.62 36.20 79.4%
EPV 62.99 - 94.73 78.86 290.8%
DDM - Stable 3.67 - 14.24 8.95 -55.6%
DDM - Multi 41.60 - 111.64 59.15 193.1%

Macy Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,552.73
Beta 1.01
Outstanding shares (mil) 275.16
Enterprise Value (mil) 7,516.73
Market risk premium 4.60%
Cost of Equity 6.89%
Cost of Debt 5.79%
WACC 6.07%