Valuation Macy's, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-06-13 pm EDT			5-day change	1st Jan Change
11.24 ^USD	-4.08%		-8.32%	-33.61%

May. 28	Consumer Cos Down as Macy's Cuts Earnings View -- Consumer Roundup	DJ
May. 28	Macy's Maintains Sales Outlook	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,567	7,841	6,515	5,054	4,326	3,052	-	-
Change	-	71.68%	-16.91%	-22.42%	-14.41%	-29.44%	-	-
Enterprise Value (EV) ¹	7,747	9,424	8,649	7,018	5,799	4,428	4,049	3,823
Change	-	21.64%	-8.22%	-18.86%	-17.37%	-23.63%	-8.57%	-5.57%
P/E ratio	-1.16x	5.76x	5.74x	48.5x	7.53x	6.55x	5.43x	4.3x
PBR	1.79x	2.12x	1.6x	1.22x	0.95x	0.68x	0.66x	0.74x
PEG	-	-0x	-0.73x	-0.5x	0x	-0.4x	0.3x	0.2x
Capitalization / Revenue	0.26x	0.32x	0.27x	0.22x	0.19x	0.14x	0.15x	0.17x
EV / Revenue	0.45x	0.39x	0.35x	0.3x	0.26x	0.21x	0.2x	0.22x
EV / EBITDA	66.2x	2.84x	3.27x	3.03x	2.93x	2.68x	2.46x	2.45x
EV / EBIT	-9.2x	3.85x	4.83x	4.94x	5.29x	6.04x	5.51x	5.3x
EV / FCF	42.3x	4x	27x	10.4x	14.6x	8.63x	5.64x	4.12x
FCF Yield	2.36%	25%	3.7%	9.6%	6.83%	11.6%	17.7%	24.3%
Dividend per Share ²	0.3775	0.3	0.63	0.6616	0.69	0.729	0.7749	0.7892
Rate of return	2.57%	1.15%	2.62%	3.59%	4.43%	6.49%	6.89%	7.02%
EPS ²	-12.68	4.55	4.19	0.38	2.07	1.715	2.07	2.615
Distribution rate	-2.98%	6.59%	15%	174%	33.3%	42.5%	37.4%	30.2%
Net sales ¹	17,346	24,460	24,442	23,092	22,293	21,169	20,518	17,587
EBITDA ¹	117	3,320	2,648	2,317	1,977	1,653	1,648	1,564
EBIT ¹	-842	2,446	1,791	1,420	1,096	733.1	735.1	721.3
Net income ¹	-3,944	1,430	1,177	105	582	500.4	573.5	699.4
Net Debt ¹	3,180	1,583	2,134	1,964	1,473	1,376	996.7	771.2
Reference price ²	14.71	26.20	24.03	18.44	15.58	11.24	11.24	11.24
Nbr of stocks (in thousands)	310,478	299,269	271,112	274,073	277,636	271,540	-	-
Announcement Date	2/23/21	2/22/22	3/2/23	2/27/24	3/6/25	-	-	-

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.	6.55x	0.21x	2.68x	6.49%	3.05B
TRENT LIMITED	92.21x	8.67x	54.26x	0.09%	23.07B
FALABELLA S.A.	17.71x	1.24x	8.85x	1.52%	13.08B
CANADIAN TIRE CORPORATION, LIMITED	14.1x	0.86x	6.63x	3.99%	7.38B
VISHAL MEGA MART LIMITED	94.83x	5.35x	38.01x	-	6.68B
DILLARD'S, INC.	14.66x	0.91x	7.65x	5.87%	6.25B
ISETAN MITSUKOSHI HOLDINGS LTD.	13.93x	1.54x	8.68x	2.17%	5.79B
PEPKOR HOLDINGS LIMITED	16.69x	1.14x	6.9x	1.99%	5.58B
MINISO GROUP HOLDING LIMITED	15.24x	1.63x	7.31x	3.52%	5.41B
Average	31.77x	2.39x	15.66x	3.2%	8.48B
Weighted average by Cap.	45.41x	3.78x	24.31x	2.16%