investorscraft@gmail.com

Intrinsic ValueMacy's, Inc. (FDO.DE)

Previous Close14.14
Intrinsic Value
Upside potential
Previous Close
14.14

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. operates as a leading omnichannel retailer in the U.S., specializing in apparel, accessories, cosmetics, and home furnishings. The company leverages a diversified revenue model, combining physical department stores, e-commerce platforms, and private-label brands to serve a broad consumer base. Its portfolio includes well-known in-house labels like Alfani, Charter Club, and Hotel Collection, which enhance margin control and customer loyalty. Macy’s competes in the highly fragmented department store sector, where differentiation through curated merchandise, exclusive collaborations, and digital integration is critical. The company maintains a mid-to-upscale market positioning, targeting value-conscious yet brand-aware shoppers. Its subsidiary, FDS Bank, supports credit services, reinforcing customer retention through loyalty programs. Despite sector-wide challenges from e-commerce disruption and shifting consumer preferences, Macy’s retains scale advantages and brand recognition, though it faces intense competition from both traditional rivals and digital-native retailers.

Revenue Profitability And Efficiency

Macy’s reported revenue of €23.0 billion for FY2025, with net income of €582 million, reflecting a margin of approximately 2.5%. Operating cash flow stood at €1.28 billion, supported by disciplined inventory management and cost controls. Capital expenditures of €518 million indicate ongoing investments in digital infrastructure and store refurbishments. The company’s ability to generate steady cash flow despite sector headwinds underscores its operational resilience.

Earnings Power And Capital Efficiency

Diluted EPS of €2.07 highlights Macy’s earnings capacity, though its high beta of 2.19 signals sensitivity to macroeconomic fluctuations. The company’s capital efficiency is tempered by competitive pressures, but its private-label strategy and credit services contribute to higher-margin revenue streams. Operating cash flow coverage of debt obligations remains adequate, though leverage metrics warrant monitoring given the cyclical nature of retail.

Balance Sheet And Financial Health

Macy’s holds €1.31 billion in cash and equivalents against total debt of €5.71 billion, reflecting a leveraged but manageable position. Liquidity appears sufficient to meet near-term obligations, supported by consistent operating cash flow. The balance sheet structure aligns with industry norms, though prolonged downturns could strain flexibility given the debt load.

Growth Trends And Dividend Policy

Revenue trends reflect broader sector challenges, with growth contingent on digital adoption and private-label expansion. The company pays a dividend of €0.32 per share, offering a modest yield, though payout sustainability depends on maintaining profitability amid cyclical pressures. Strategic initiatives focus on omnichannel integration and cost optimization to drive long-term stability.

Valuation And Market Expectations

With a market cap of €3.91 billion, Macy’s trades at a discount to historical multiples, reflecting investor skepticism about department stores’ secular decline. The stock’s high beta implies volatility, but deep-value investors may see upside if turnaround efforts gain traction. Market expectations remain cautious, pricing in limited growth prospects.

Strategic Advantages And Outlook

Macy’s benefits from brand equity, scale, and a diversified revenue base, but its outlook hinges on executing digital transformation and refining merchandise assortments. Near-term challenges include inflationary pressures and competitive intensity, though cost controls and loyalty programs provide buffers. Success will depend on balancing legacy store relevance with e-commerce 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