investorscraft@gmail.com

Intrinsic value of Nordstrom, Inc. (JWN)

Previous Close$21.18
Intrinsic Value
Upside potential
Previous Close
$21.18

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Cash & ST Investments
Total debt
Market cap, m$
3,376

Based on fiscal year data as of 2022-01-31 and quarterly data as of 2022-01-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %38.0NaN
Revenue, $14789NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m14297NaN
Operating income, $m492NaN
EBITDA, $m1282NaN
Interest expense (income), $mNaN
Earnings before tax, $m246NaN
Tax expense, $m68NaN
Net income, $m178NaN

BALANCE SHEET

Cash and short-term investments, $m322NaN
Total assets, $m8869NaN
Adjusted assets (=assets-cash), $m8547NaN
Average production assets, $m5435NaN
Working capital, $m-142NaN
Total debt, $m4725NaN
Total liabilities, $m8288NaN
Total equity, $m581NaN
Debt-to-equity ratio8.133NaN
Adjusted equity ratio0.067NaN

CASH FLOW

Net income, $m178NaN
Depreciation, amort., depletion, $m790NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m989NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-506NaN
Free cash flow, $m1495NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-142
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount