US · DDT
Dillards Capital Trust I CAP SECS 7.5%
- Sector
- Consumer Cyclical · Department Stores
- Headquarters
- AR
Price · as of 2026-01-31
$26.05
Market cap 410.33M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $487.18 | +1,770.17% |
| Intrinsic Value(DCF) | $17.60 | -32.44% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $288.34 | +1,006.86% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2012 | $9.25 | $86.31 | $0.00 | $78.44 | $89.46 |
| 2013 | $10.13 | $94.01 | $0.00 | $72.59 | $92.47 |
| 2014 | $10.99 | $109.00 | $0.00 | $76.69 | $52.16 |
| 2015 | $12.13 | $101.07 | $0.00 | $82.63 | $73.64 |
| 2016 | $12.92 | $112.64 | $0.00 | $76.53 | $53.24 |
| 2017 | $13.44 | $109.59 | $0.00 | $70.44 | $16.51 |
| 2018 | $14.12 | $126.56 | $0.00 | $90.52 | $60.80 |
| 2019 | $16.23 | $116.69 | $0.00 | $86.52 | $57.83 |
| 2020 | $12.88 | $134.09 | $0.00 | $79.08 | $25.55 |
| 2021 | $17.96 | $142.40 | $0.00 | $34.42 | $64.04 |
| 2022 | $19.61 | $55.09 | $0.00 | $227.24 | $1,935.26 |
| 2023 | $20.43 | $308.53 | $668.97 | $238.80 | $480.84 |
| 2024 | $22.43 | $497.84 | $2,131.91 | $80.59 | $288.72 |
| 2025 | $23.80 | $836.98 | $1,826.69 | $0.00 | $158.67 |
| 2026 | $26.01 | $487.18 | $13.97 | $0.00 | $288.34 |
AI valuation
Our deep-learning model estimates Dillards Capital Trust I CAP SECS 7.5%'s (DDT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $487.18
- Current price
- $26.05
- AI upside
- +1,770.17%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$17.60
-32.44% upside
Graham-Dodd
—
— upside
Graham Formula
$288.34
+1,006.86% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DDT | Dillards Capital Trust I … | $26.05 | 410.33M | +1,770% | -32% | — | +1,007% | 0.72 | 0.17 | 0.06 | -0.35 | — | 0.17 | 0.00% | 0.00% | 8.81% | 27.50% | 0.00% | 16.21% | 0.15 | 0.00 | 2.65 | 1.23 | -0.57 | -119.00% | -14.00% | 231.00% | 152.71% | 0.79 | 45.46% | 118.72% | 85.00% | 153.34% | — | -0.49 | -0.05 | 2.57 |
| DTF | DTF Tax-Free Income 2028 … | $11.53 | 81.05M | +1,878% | +104% | +32% | +32% | 17.82 | 0.88 | 16.27 | — | 49.00 | 0.88 | 100.00% | 91.30% | 91.30% | 4.98% | 5.08% | 4.87% | 0.00 | — | 1.39 | 1.39 | — | 3636.00% | 1800.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 3.78% | 17.10 | — | 15.61 | 12.02 |
| PFH | Prudential Financial, Inc… | $17.30 | 6.02B | +453% | -60% | +234% | — | 1.71 | 0.19 | 0.10 | 2.70 | 4.72 | 0.68 | 42.04% | 7.87% | 5.88% | 11.86% | 32.97% | 0.47% | 1.03 | 2.27 | — | — | 2.76 | 3627.00% | -1401.00% | -2624.00% | 102.39% | — | 55.40% | 31.45% | 53.90% | 47.77% | 2.78 | 2.12 | 0.22 | 0.21 |
About Dillards Capital Trust I CAP SECS 7.5%
Dillard's Capital Trust I is a finance company. The Company invest in department store.
- CEO
- None
- Employees
- 0
- Beta
- 0.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($17.60 ÷ $26.05) − 1 = -32.44% (DCF, example).