investorscraft@gmail.com

Intrinsic ValueDillard's, Inc. (DDS)

Previous Close$698.18
Intrinsic Value
Upside potential
Previous Close
$698.18

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

Dillard's, Inc. operates as a leading American department store chain, specializing in mid-to-high-end fashion apparel, home goods, and accessories. The company generates revenue primarily through retail sales across its brick-and-mortar locations and e-commerce platform, leveraging a vertically integrated model that includes private-label brands. Dillard's maintains a strong regional presence in the Southern and Midwestern U.S., differentiating itself through curated merchandise and customer service. The retail sector remains highly competitive, with Dillard's positioning itself as a traditional yet adaptable player, balancing physical store operations with digital growth. Its focus on inventory control and selective expansion allows it to sustain margins despite broader industry pressures from e-commerce giants and discount retailers. The company’s market position is reinforced by its loyal customer base and reputation for quality, though it faces challenges in scaling beyond its core geographic markets.

Revenue Profitability And Efficiency

Dillard's reported revenue of $6.48 billion for FY 2025, with net income of $593.5 million, reflecting a robust net margin of approximately 9.2%. Diluted EPS stood at $36.82, underscoring strong profitability. Operating cash flow was $714.1 million, while capital expenditures totaled $104.6 million, indicating disciplined reinvestment. The company’s efficiency is evident in its ability to maintain healthy margins despite sector-wide cost pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is demonstrated by its consistent profitability and high return on equity, driven by effective inventory management and pricing strategies. Capital efficiency is further highlighted by its moderate capital expenditures relative to operating cash flow, allowing for sustained shareholder returns. Dillard's leverages its vertically integrated model to optimize costs and preserve earnings quality.

Balance Sheet And Financial Health

Dillard's maintains a solid balance sheet, with $717.9 million in cash and equivalents and total debt of $555.3 million, reflecting a conservative leverage profile. The company’s financial health is supported by strong liquidity and manageable debt levels, providing flexibility for strategic initiatives or economic downturns. Shareholders’ equity remains robust, underpinning long-term stability.

Growth Trends And Dividend Policy

Growth trends have been steady, with the company focusing on operational efficiency rather than aggressive expansion. Dillard's returned significant capital to shareholders, with a dividend per share of $25.67, signaling confidence in its cash flow generation. The dividend policy aligns with its commitment to returning excess capital while maintaining financial prudence.

Valuation And Market Expectations

The market values Dillard's for its profitability and disciplined capital allocation, though its regional focus may limit growth expectations compared to national peers. Trading multiples reflect its niche positioning and reliable earnings, with investors likely pricing in moderate growth and sustained dividends.

Strategic Advantages And Outlook

Dillard's strategic advantages include its regional dominance, private-label offerings, and operational efficiency. The outlook remains stable, with potential upside from e-commerce growth and cost controls. However, macroeconomic pressures and shifting consumer preferences pose risks. The company’s ability to adapt while preserving margins will be critical to long-term success.

Sources

Company filings (10-K), investor presentations

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