Dillard's, Inc. logo DDS - Dillard's, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 2
HOLD 6
SELL 5
STRONG
SELL
0
| PRICE TARGET: $559.00 DETAILS
HIGH: $650.00
LOW: $468.00
MEDIAN: $559.00
CONSENSUS: $559.00
DOWNSIDE: 13.01%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Mild
Trading 9.3% above fair value
Current Price $642.63
Bear Case $514.33 20.0% downside ($514.33 - $642.63) / $642.63 = -20.0% $36.44 × 14x P/E
Fair Value $587.81 8.5% downside ($587.81 - $642.63) / $642.63 = -8.5% $36.44 × 16x P/E
Bull Case $661.29 2.9% upside ($661.29 - $642.63) / $642.63 = 2.9% $36.44 × 18x P/E

Adjust Assumptions

16.1x
36.44$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 17.6x

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $36.44, the base-case value is $587.81 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (13 analysts) $559.00
Analyst Range $468.00 – $650.00
Divergence from AlphaVal 5%

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples