Tapestry, Inc.
S&P 500
$117.33
+1.26%
Delayed · cached 15 min
Fair value analysis
TPR
Tapestry, Inc.
$115.87
Close used for this calculation
$152.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Quality radar
Consensus fair value
$152.19
Below FV▲ +31.3% against the close used
Model range $86.35 – $183.71
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
All valuation models
DCF Valuation
$171.20
+47.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$145.40
+25.5%
EPS × 20x (sector P/E)
EPS=7.27, Sector P/E=20x
Peter Lynch (PEG)
$183.71
+58.6%
EPS × Growth% (PEG = 1 is fair)
EPS=7.27, g=25.3%
EV/EBITDA
$170.99
+47.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.08B
Dividend Discount (DDM)
$86.35
-25.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.6, r=10%, g=8%
Reverse DCF
$115.87
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 25.3%
Margin of Safety
$118.73
+2.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=158.3, 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.