Gap Inc.

GAP US Consumer Discretionary Apparel Retail
S&P 400
$21.51
+2.87%
Delayed · cached 15 min

Fair value analysis

GAP
Gap Inc.
Consumer DiscretionaryApparel Retail
$21.51
Close used for this calculation
$44.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability15/25
Returns23/25
Balance Sheet19/25
Efficiency25/25
Growth19/25
Exceptional
Quality radar
82Prof.15/25Ret.23/25Eff.25/25B.Sht19/25Growth19/25

Consensus fair value

$44.03
Below FV
▲ +104.7% against the close used
Model range $22.88 – $73.38
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$22.88Fair value$44.03Bull$73.38
FairClose
52-week traded range
52W low $18.3552W high $29.13

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Gap Inc. closed at $21.51, 51.1% below the consensus fair value of $44.03 drawn from 9 valuation models.

Financial DNA score 82/100 — Exceptional. P/E of 10.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$42.64
+98.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$22.88
+6.3%
√(22.5 × EPS × BVPS)
EPS=2.13, BVPS=10.92
P/E Fair Value
$42.60
+98.0%
EPS × 20x (sector P/E)
EPS=2.13, Sector P/E=20x
Peter Lynch (PEG)
$31.74
+47.5%
EPS × Growth% (PEG = 1 is fair)
EPS=2.13, g=14.9%
EV/EBITDA
$73.38
+241.1%
(EBITDA × 17.5x − Net Debt) ÷ Shares
EBITDA=1.61B
Dividend Discount (DDM)
$35.66
+65.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.66, r=10%, g=8%
Book Value (P/B)
$39.99
+85.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10.92, ROE=20.7%, g=6%, r=10%
Reverse DCF
$21.51
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.2% | Historical: 14.9%
Margin of Safety
$27.03
+25.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=36.04, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.