Macy's

M US Consumer Discretionary Broadline Retail
S&P 400
$21.34
+4.07%
Delayed · cached 15 min
Fair Value Analysis →

Fair value analysis

M
Macy's
Consumer DiscretionaryBroadline Retail
$20.50
Close used for this calculation
$52.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability17/25
Returns18/25
Balance Sheet14/25
Efficiency25/25
Growth25/25
Strong
Quality radar
74Prof.17/25Ret.18/25Eff.25/25B.Sht14/25Growth25/25

Consensus fair value

$52.73
Below FV
▲ +157.2% against the close used
Model range $30.37 – $125.15
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$30.37Fair value$52.73Bull$125.15
FairClose
52W low $16.5152W high $26.21

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

Valuation summary

Trading below the consensus fair value

Macy's closed at $20.50, 157.2% below the consensus fair value of $52.73 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 8.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$75.82
+269.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$30.37
+48.2%
√(22.5 × EPS × BVPS)
EPS=2.32, BVPS=17.67
P/E Fair Value
$46.40
+126.3%
EPS × 20x (sector P/E)
EPS=2.32, Sector P/E=20x
Peter Lynch (PEG)
$53.36
+160.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2.32, g=23%
EV/EBITDA
$125.15
+510.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.92B
Dividend Discount (DDM)
$39.41
+92.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.73, r=10%, g=8%
Book Value (P/B)
$32.12
+56.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17.67, ROE=13.3%, g=6%, r=10%
Reverse DCF
$20.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.1% | Historical: 23%
Margin of Safety
$38.15
+86.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=50.86, MoS=25%

Computed on September 11, 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.