/
DCF Valuation
Base-case fair value
$64.79
Intrinsic $86.38 · 25% MOS
Current price: $22.16
Base-case summary
Our base-case DCF for Macy's, Inc. (M) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.4B in trailing free cash flow, this produces an intrinsic value of $86.38 per share. A 25% safety margin gives a fair value of $64.79, suggesting the stock is currently 192% undervalued against the $22.16 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.4B
Cash & equivalents
$1.3B
Total debt
$2.4B
Shares outstanding
273M