Fair value (multi-method)
Four independent methods triangulate what TPR is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$11.26
Method range
$11.26 – $168.54
median $42.42
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $11.26 | -91.96% |
| Exit multiple | $73.49 | -47.54% |
| Analyst target | $168.54 | +20.30% |
| Graham number | $11.35 | -91.90% |
- Forward DCF$11.26
- Exit multiple$73.49
- Analyst target$168.54
- Graham number$11.35
Stock price
$140.10
FCF / share (TTM)
$0.92
3Y FCF CAGR
3.6%
Fair value @ hist. growth
$10.84
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
40.8%
per year over your projection horizon
Margin of safety -1192.8% vs hist-growth DCF
Historical 3Y CAGR
3.6%
Your model implies
40.8%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 4% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 9.9% | 37.2% | 36.4% | 35.7% | 34.9% | 34.0% |
| 10.9% | 39.6% | 39.0% | 38.3% | 37.6% | 36.8% |
| 11.9% | 42.0% | 41.4% | 40.8% | 40.1% | 39.4% |
| 12.9% | 44.2% | 43.7% | 43.2% | 42.6% | 41.9% |
| 13.9% | 46.4% | 45.9% | 45.4% | 44.9% | 44.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.8B
Total debt − cash
Beta
1.47
Vs market benchmark
Frequently asked questions
Tapestry (TPR) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation