Valuation Macy's, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-05-08 pm EDT			5-day change	1st Jan Change
19.48 ^USD	+1.30%		-1.07%	-11.66%

Mar. 26	Macy's, Inc. Announces Board Changes	CI
Mar. 23	Softline Retailers Poised for Earnings Upside This Year Amid 'Good' Consumer Spending Plans, UBS Says	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	7,661	6,406	5,013	4,326	5,323	5,138	-	-
Change	-	-16.38%	-21.75%	-13.71%	23.06%	-3.47%	-	-
Enterprise Value (EV) ¹	9,244	8,540	6,977	5,799	6,509	5,994	5,765	6,334
Change	-	-7.61%	-18.31%	-16.89%	12.25%	-7.92%	-3.82%	9.87%
P/E ratio	5.63x	5.64x	48.1x	7.53x	8.63x	9.18x	8.51x	8.08x
PBR	2.07x	1.57x	1.21x	0.95x	1.21x	1.05x	1.02x	1.24x
PEG	-	-0.71x	-0.5x	0x	0.7x	-1.08x	1.07x	1.54x
Capitalization / Revenue	0.31x	0.26x	0.22x	0.19x	0.24x	0.24x	0.24x	0.28x
EV / Revenue	0.38x	0.35x	0.3x	0.26x	0.3x	0.28x	0.27x	0.34x
EV / EBITDA	2.78x	3.23x	3.01x	2.93x	3.53x	3.37x	3.26x	3.75x
EV / EBIT	3.78x	4.77x	4.91x	5.29x	6.87x	6.96x	6.67x	7.79x
EV / FCF	3.92x	26.7x	10.4x	14.6x	9.43x	8.37x	7.43x	-
FCF Yield	25.5%	3.75%	9.66%	6.83%	10.6%	11.9%	13.5%	-
Dividend per Share ²	0.3	0.63	0.6616	0.69	-	0.738	0.7711	0.8083
Rate of return	1.17%	2.67%	3.62%	4.43%	-	3.79%	3.96%	4.15%
EPS ²	4.55	4.19	0.38	2.07	2.32	2.122	2.29	2.41
Distribution rate	6.59%	15%	174%	33.3%	-	34.8%	33.7%	33.5%
Net sales ¹	24,460	24,442	23,092	22,293	21,764	21,592	21,317	18,550
EBITDA ¹	3,320	2,648	2,317	1,977	1,842	1,780	1,771	1,689
EBIT ¹	2,446	1,791	1,420	1,096	948	861	863.8	813
Net income ¹	1,430	1,177	105	582	642	593.8	622	646
Net Debt ¹	1,583	2,134	1,964	1,473	1,186	855.6	626.8	1,196
Reference price ²	25.60	23.63	18.29	15.58	20.02	19.48	19.48	19.48
Nbr of stocks (in thousands)	299,269	271,112	274,073	277,636	265,883	263,761	-	-
Announcement Date	2/22/22	3/2/23	2/27/24	3/6/25	3/18/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MACY'S, INC.	9.18x	0.28x	3.37x	3.79%	5.14B
FALABELLA S.A.	17.13x	1.28x	8.83x	3.03%	16.18B
TRENT LIMITED	82.65x	7.37x	42.3x	0.14%	15.97B
DILLARD'S, INC.	16.62x	1.26x	10.52x	5.79%	8.8B
ISETAN MITSUKOSHI HOLDINGS LTD.	17.09x	2.04x	11.01x	2.25%	6.88B
VISHAL MEGA MART LIMITED	69.58x	4.42x	30.19x	0.33%	6.13B
PEPKOR HOLDINGS LIMITED	12.71x	0.94x	5.72x	2.67%	5.06B
MINISO GROUP HOLDING LIMITED	10.55x	1.2x	6.15x	5.34%	4.45B
Average	29.44x	2.35x	14.76x	2.92%	8.58B
Weighted average by Cap.	35.66x	2.95x	18.16x	2.57%