investorscraft@gmail.com

Intrinsic ValueMacy's, Inc. (0JXD.L)

Previous Close£20.07
Intrinsic Value
Upside potential
Previous Close
£20.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Macy’s, Inc. is a leading omni-channel retailer in the U.S. department store sector, operating under well-established brands such as Macy’s, Bloomingdale’s, and bluemercury. The company generates revenue through a diversified merchandise mix, including apparel, accessories, cosmetics, and home furnishings, sold via physical stores, e-commerce platforms, and mobile applications. Its multi-brand strategy caters to varied consumer segments, from mid-tier shoppers to luxury buyers, enhancing its competitive positioning. Macy’s also leverages licensed international operations in the Middle East to expand its geographic footprint. The company’s focus on digital transformation and store optimization underscores its adaptability in a challenging retail environment. Despite sector-wide pressures from e-commerce competitors, Macy’s maintains relevance through curated product assortments, private-label offerings, and experiential retail initiatives. Its market position is further reinforced by a strong brand legacy and a balanced approach to brick-and-mortar and digital sales channels.

Revenue Profitability And Efficiency

Macy’s reported revenue of $23.01 billion for the fiscal year, with net income of $582 million, reflecting a diluted EPS of $2.07. Operating cash flow stood at $1.28 billion, supported by disciplined cost management. Capital expenditures totaled $518 million, indicating ongoing investments in digital infrastructure and store upgrades. The company’s ability to generate positive cash flow despite sector headwinds highlights its operational resilience.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to maintain profitability amid macroeconomic uncertainties. With an operating cash flow margin of approximately 5.6%, Macy’s demonstrates moderate capital efficiency. Its investments in omni-channel capabilities and inventory optimization aim to enhance returns, though competitive pressures and shifting consumer preferences remain key challenges.

Balance Sheet And Financial Health

Macy’s balance sheet shows $1.31 billion in cash and equivalents against total debt of $5.71 billion, reflecting a leveraged but manageable position. The company’s liquidity position provides flexibility for debt servicing and strategic initiatives. However, elevated debt levels necessitate careful capital allocation to maintain financial stability.

Growth Trends And Dividend Policy

Macy’s faces growth headwinds due to stagnant department store demand, though its smaller-format stores and digital growth offer potential offsets. The company pays a dividend of $0.7035 per share, signaling a commitment to shareholder returns. Future growth may hinge on successful execution of its 'Polaris' turnaround strategy and targeted market expansions.

Valuation And Market Expectations

With a market capitalization of $3.27 billion and a beta of 1.79, Macy’s is viewed as a higher-risk investment within the consumer cyclical sector. The stock’s valuation reflects skepticism about long-term growth, though cost-cutting measures and brand differentiation could unlock upside.

Strategic Advantages And Outlook

Macy’s strategic advantages include its strong brand portfolio, omni-channel integration, and loyalty programs. The outlook remains cautious due to competitive and macroeconomic pressures, but initiatives like private-label expansion and localized assortments could drive incremental gains. Success will depend on balancing cost discipline with innovation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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