M - Macy's, Inc.
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
|
PRICE TARGET:
$21.33
DETAILS
HIGH:
$30.00
LOW:
$9.00
MEDIAN:
$22.00
CONSENSUS:
$21.33
DOWNSIDE:
3.09%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
80% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
16.0x
2.32$
Key Value Driver
Normalized P/E multiple (16x base case)
Implied Market Multiple
9.5x
Plain-Language Summary
Applying a 16x P/E to adjusted EPS of $2.32, the base-case value is $37.12 per share. DDM cross-check: $19.55.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (40 analysts)
$21.33
Analyst Range
$9.00 – $30.00
Divergence from AlphaVal
74%
Warnings
Dividend-based valuation: $19.55 (below our primary estimate by 47%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $21.33 (from 40 analysts). Our estimate is 74% above the consensus -- consider that gap carefully.
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