
Macy's Inc
NYSE:M

Intrinsic Value
The intrinsic value of one
M
stock under the Base Case scenario is
27.63
USD.
Compared to the current market price of 11.95 USD,
Macy's Inc
is
Undervalued by 57%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Macy's Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Macy's Inc
Balance Sheet Decomposition
Macy's Inc
Current Assets | 6.5B |
Cash & Short-Term Investments | 1.3B |
Receivables | 320m |
Other Current Assets | 4.9B |
Non-Current Assets | 9.9B |
PP&E | 7.3B |
Intangibles | 1.3B |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Macy's Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Macy's Inc
Revenue
|
23B
USD
|
Cost of Revenue
|
-13.7B
USD
|
Gross Profit
|
9.3B
USD
|
Operating Expenses
|
-8.3B
USD
|
Operating Income
|
936m
USD
|
Other Expenses
|
-354m
USD
|
Net Income
|
582m
USD
|
M Profitability Score
Profitability Due Diligence
Macy's Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Macy's Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
M Solvency Score
Solvency Due Diligence
Macy's Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Score
Macy's Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
M Price Targets Summary
Macy's Inc
According to Wall Street analysts, the average 1-year price target for
M
is 13.15 USD
with a low forecast of 6.06 USD and a high forecast of 17.85 USD.
Dividends
Current shareholder yield for M is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
M
stock under the Base Case scenario is
27.63
USD.
Compared to the current market price of 11.95 USD,
Macy's Inc
is
Undervalued by 57%.