DDS - NYSE

Dillard's, Inc.

Dillard's, Inc.

DDSยทNYSE

$611.14

+3.9%
Consumer CyclicalDepartment Stores

Dillard's, Inc. operates retail department stores in the southeastern, southwestern, and midwestern areas of the United States. Its stores offer merchandise, including fashion apparel for women, men, and children; and accessories, cosmetics, home furnishings, and other consumer goods. As of January 29, 2022, the company operated 280 Dillard's stores, including 30 clearance centers, and an Internet store at dillards.com. It also engages in the general contracting construction activities. The company was founded in 1938 and is based in Little Rock, Arkansas.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$9.54B
EPS36.4400
P/E Ratio16.77
Earnings Date08/06/2026
Dillard's, Inc.

Dillard's, Inc. Fair Value Envelope

DDS ยท NYSE

Our analysis suggests that DDS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $611.14, this represents a potential HIDDEN relative to our calculated worth for Dillard's, Inc..

HIDDEN
Intrinsic Value
Current Price: $611.14

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$12.1B
+ Cash & Equivalents$861.5M
Firm Value$13.0B
- Debt$557.6M
Equity Value$12.5B
/ Shares Outstanding15,613,043B
DCF Value$798
UNDERVALUED BY 31%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$733.5M
$750.4M
$767.6M
$785.3M
$803.4M
$821.9M
$840.8M
$860.1M
$879.9M
$900.1M
Maintenance CapEx
-$19.1M
-$19.5M
-$20.0M
-$20.5M
-$20.9M
-$21.4M
-$21.9M
-$22.4M
-$22.9M
-$23.5M
Owner Earnings
$714.4M
$730.8M
$747.6M
$764.8M
$782.4M
$800.4M
$818.9M
$837.7M
$857.0M
$876.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$661.5M
$626.6M
$593.5M
$562.2M
$532.5M
$504.4M
$477.8M
$452.6M
$428.7M
$406.1M
Terminal Value represents 56.8% of Enterprise Value

Related Guides

Blog Categories

Continue your DDS research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.