olivlawolivlaw

olivLaw · US equity research

Macy's, Inc. M

Retail-Department Stores · SIC 5311 · Vertical: General merchandise stores (SIC 53xx)

25.70USD+7.62% · 1 dayClose 04 Nov 2026

Macy's, Inc. is an omnichannel retailer with three nameplates, Macy's, Bloomingdale's and Bluemercury, selling apparel, cosmetics, home goods and other consumer products. The company is in the second year of its Bold New Chapter strategy, and its second-quarter 2026 results showed comparable sales growth across all nameplates, while net sales reached 21.764 billion USD in fiscal 2025.

At the close of 04 Nov 2026, Macy's, Inc. (M) stock was 25.70 USD (+7.62% on the day), with market capitalisation 6.7 bn USD, P/E 9.4 on diluted EPS of 2.74 USD over the last 12 months, dividend yield 2.91%, beta 1.35, 52-week range 16.92–26.21 USD. Latest reported quarter (Q2 2027): revenue of 5.1 bn USD (+1.2% YoY), net income of 169.0 m USD (+94.3% YoY), diluted EPS 0.62 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
6.7 bn USD
shares as of 29 Aug 2026
P/E (TTM)
9.4
Diluted EPS TTM 2.74 · TTM to 01 Aug 2026
E/P (TTM)
10.64%
TTM to 01 Aug 2026
Dividend yield
2.91%
DPS 12m 0.75
Beta (2y)
1.35
Volatility (1y) 42%
52-week range
16.9226.21

Price history

Loading chart…

Technical reading

RSI (14)
66.1
strong (55–70)
Bollinger (20, 2)
22.26 – 25.21
above the upper band · %B 1.16 · band width 12.4%
SMA 50 / 200
22.90 / 21.71
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
0.48 / 0.36
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+14.2%−1.1%+15.3 pp—
3 months+0.7%−0.5%+1.2 pp—
6 months+29.7%+4.4%+25.3 pp—
Year to date+16.6%+12.3%+4.2 pp—
1 year+32.5%+13.5%+18.9 pp+16.9%
3 years+98.5%+76.4%+22.0 pp+33.7%
5 years−18.0%+63.7%−81.7 pp—
Max drawdown (1y)
−29.9%
12 Dec 2025 → 17 Mar 2026
Max drawdown (5y)
−73.2%
18 Nov 2021 → 08 Apr 2025
Compound annual growth (5y)
−3.9%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2027 · 01 Aug 2026

Revenue
5.1 bn USD
+1.2% YoY
Net income
169.0 m USD
+94.3% YoY
Diluted EPS
0.62
+100.0% YoY
net / operating
3.3% / 4.8%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ3 '25Q4 '25Q1 '26Q2 '26Q3 '26Q4 '26Q1 '27Q2 '27
Revenue4.9 bn8.0 bn4.8 bn5.0 bn4.9 bn7.9 bn4.9 bn5.1 bn
Cost of revenue2.9 bn5.0 bn2.8 bn2.9 bn2.9 bn4.9 bn2.9 bn2.8 bn
SG&A2.1 bn2.4 bn1.9 bn1.9 bn2.0 bn2.4 bn2.0 bn2.0 bn
Operating income64.0 m499.0 m94.0 m149.0 m42.0 m745.0 m112.0 m244.0 m
Depreciation & amortisation228.0 m224.0 m219.0 m218.0 m235.0 m222.0 m210.0 m206.0 m
Pre-tax income35.0 m436.0 m68.0 m115.0 m5.0 m662.0 m93.0 m227.0 m
Income tax7.0 m94.0 m30.0 m28.0 m-6.0 m155.0 m30.0 m58.0 m
Net income28.0 m342.0 m38.0 m87.0 m11.0 m507.0 m63.0 m169.0 m
Diluted EPS0.101.21 ≈0.130.310.041.85 ≈0.230.62
Operating cash flow-167.0 m ≈1.3 bn-64.0 m319.0 m ≈-8.0 m ≈1.2 bn292.0 m294.0 m ≈
Capex128.0 m ≈119.0 m100.0 m79.0 m ≈93.0 m ≈101.0 m88.0 m65.0 m ≈
Dividends paid48.0 m ≈48.0 m51.0 m49.0 m ≈49.0 m ≈48.0 m50.0 m51.0 m ≈
Share repurchases0 ≈1.0 m97.0 m52.0 m ≈51.0 m ≈50.0 m51.0 m53.0 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 71 percentile of its own 34-quarter history (min 3.4, median 7.2, max 109.6; quarters with earnings only).

Fiscal years

Fiscal year201920202021⚠ 20222023202420252026
Revenue25.0 bn24.6 bn17.3 bn25.4 bn25.4 bn23.9 bn23.0 bn22.6 bn
Revenue YoY+0.1%−1.6%−29.4%—+0.2%−6.2%−3.6%−1.7%
Net income1.1 bn564.0 m-3.9 bn1.4 bn1.1 bn45.0 m582.0 m642.0 m
Net income YoY−29.2%−49.1%−799.3%—−19.9%−96.1%+1,193.3%+10.3%
Diluted EPS3.561.81-12.684.554.080.162.072.32
Diluted EPS YoY−30.2%−49.2%−800.6%—−10.3%−96.1%+1,193.7%+12.1%
net %4.4%2.3%-22.7%5.6%4.5%0.2%2.5%2.8%
Free cash flow1.1 bn706.0 m311.0 m2.4 bn727.0 m674.0 m760.0 m1.1 bn

The series breaks before 2022: earlier years come from the original reports of the issuer of that time, later years from a subsequent filing that restated the perimeter (a separation, discontinued operations). The year-on-year change across the break is not shown.

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2026 · 31 Jan 2026

Cash
1.2 bn USD
Financial debt
2.4 bn USD
Net debt
1.2 bn USD
Equity
4.9 bn USD
Total assets
16.2 bn USD
Debt / equity
0.50x
Current ratio
1.49x
ROE
13.6%
ROA
3.9%
FCF margin
4.7%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2024
23.9 bn
2025
23.0 bn
2026
22.6 bn

SEC (XBRL)· 27 Mar 2026verified

Cost of revenue
2024
14.2 bn
2025
13.7 bn
2026
13.5 bn

SEC (XBRL)· 27 Mar 2026verified

Gross profit
2024
9.6 bn ≈
2025
9.3 bn ≈
2026
9.1 bn ≈

SEC (XBRL)· 27 Mar 2026derived

SG&A
2024
8.4 bn
2025
8.3 bn
2026
8.2 bn

SEC (XBRL)· 27 Mar 2026verified

Operating income
2024
301.0 m
2025
909.0 m
2026
1.0 bn

SEC (XBRL)· 27 Mar 2026verified

Depreciation & amortisation
2024
897.0 m
2025
881.0 m
2026
894.0 m

SEC (XBRL)· 27 Mar 2026verified

EBITDA
2024
1.2 bn ≈
2025
1.8 bn ≈
2026
1.9 bn ≈

SEC (XBRL)· 27 Mar 2026derived

Interest expense
2024
170.0 m
2025
158.0 m
2026
139.0 m

SEC (XBRL)· 27 Mar 2026verified

Pre-tax income
2024
43.0 m
2025
763.0 m
2026
849.0 m

SEC (XBRL)· 27 Mar 2026verified

Income tax
2024
-2.0 m
2025
181.0 m
2026
207.0 m

SEC (XBRL)· 27 Mar 2026verified

Net income
2024
45.0 m
2025
582.0 m
2026
642.0 m

SEC (XBRL)· 27 Mar 2026verified

Diluted EPS
2024
0.16
2025
2.07
2026
2.32

SEC (XBRL)· 27 Mar 2026verified

Weighted average diluted shares
2024
278.2 m
2025
281.6 m
2026
276.5 m

SEC (XBRL)· 27 Mar 2026verified

Dividend per share
2024
0.66
2025
0.69
2026
0.73

SEC (XBRL)· 27 Mar 2026verified

Balance sheet · USD

Cash
2024
1.0 bn
2025
1.3 bn
2026
1.2 bn

SEC (XBRL)· 27 Mar 2026verified

Inventories
2024
4.4 bn
2025
4.5 bn
2026
4.4 bn

SEC (XBRL)· 27 Mar 2026verified

Current assets
2024
6.1 bn
2025
6.5 bn
2026
6.7 bn

SEC (XBRL)· 27 Mar 2026verified

Property, plant & equipment, net
2024
5.3 bn
2025
5.1 bn
2026
4.7 bn

SEC (XBRL)· 27 Mar 2026verified

Goodwill
2024
828.0 m
2025
828.0 m
2026
828.0 m

SEC (XBRL)· 27 Mar 2026verified

Intangibles (excl. goodwill)
2024
430.0 m
2025
425.0 m
2026
420.0 m

SEC (XBRL)· 27 Mar 2026verified

Total assets
2024
16.2 bn
2025
16.4 bn
2026
16.2 bn

SEC (XBRL)· 27 Mar 2026verified

Accounts payable
2024
1.9 bn
2025
1.9 bn
2026
1.8 bn

SEC (XBRL)· 27 Mar 2026verified

Short-term debt
2024
0
2025
6.0 m
2026
0

SEC (XBRL)· 27 Mar 2026verified

Long-term debt
2024
3.0 bn
2025
2.8 bn
2026
2.4 bn

SEC (XBRL)· 04 Jun 2026verified

Current liabilities
2024
4.5 bn
2025
4.5 bn
2026
4.5 bn

SEC (XBRL)· 27 Mar 2026verified

Equity
2024
4.0 bn
2025
4.6 bn
2026
4.9 bn

SEC (XBRL)· 27 Mar 2026verified

Cash flow · USD

Operating cash flow
2024
1.3 bn
2025
1.3 bn
2026
1.4 bn

SEC (XBRL)· 27 Mar 2026verified

Capex
2024
631.0 m
2025
518.0 m
2026
373.0 m

SEC (XBRL)· 27 Mar 2026verified

Free cash flow
2024
674.0 m ≈
2025
760.0 m ≈
2026
1.1 bn ≈

SEC (XBRL)· 27 Mar 2026derived

Investing cash flow
2024
-913.0 m
2025
-592.0 m
2026
-639.0 m

SEC (XBRL)· 27 Mar 2026verified

Financing cash flow
2024
-220.0 m
2025
-413.0 m
2026
-852.0 m

SEC (XBRL)· 27 Mar 2026verified

Dividends paid
2024
181.0 m
2025
192.0 m
2026
197.0 m

SEC (XBRL)· 27 Mar 2026verified

Share repurchases
2024
38.0 m
2025
1.0 m
2026
250.0 m

SEC (XBRL)· 27 Mar 2026verified

Computed indicators

Growth

Revenue growth (YoY)
-1.7%
computed by olivLawFY 2026
Revenue CAGR 3Y
-3.9%
computed by olivLawFY 2023 → FY 2026
Revenue CAGR 5Y
5.5%
computed by olivLawFY 2021 → FY 2026
EBIT growth (YoY)
13.3%
computed by olivLawFY 2026
Net income growth (YoY)
10.3%
computed by olivLawFY 2026
Net income CAGR 3Y
-17.6%
computed by olivLawFY 2023 → FY 2026
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
12.1%
computed by olivLawFY 2026
EPS CAGR 3Y
-17.2%
computed by olivLawFY 2023 → FY 2026
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
39.1%
computed by olivLawFY 2026

Profitability

Gross margin
40.7%
computed by olivLawTTM to 01 Aug 2026
EBITDA margin
8.8%
computed by olivLawTTM to 01 Aug 2026
EBIT margin
5.0%
computed by olivLawTTM to 01 Aug 2026
Net margin
3.3%
computed by olivLawTTM to 01 Aug 2026
FCF margin
6.2%
computed by olivLawTTM to 01 Aug 2026

Returns

ROE
16.0%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
ROA
4.8%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
ROIC
13.9%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
ROCE
9.8%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
Payout ratio (EPS)
27.3%
computed by olivLawTTM to 01 Aug 2026
Payout ratio (FCF)
14.0%
computed by olivLawTTM to 01 Aug 2026

Balance sheet

Net debt
1.1 bn USD
computed by olivLawbalance sheet at 01 Aug 2026
Net debt / EBITDA
0.6x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
Debt / equity
0.5x
computed by olivLawbalance sheet at 01 Aug 2026
Interest coverage
8.2x
computed by olivLawTTM to 01 Aug 2026

Liquidity

Current ratio
1.6x
computed by olivLawbalance sheet at 01 Aug 2026
Quick ratio
0.5x
computed by olivLawbalance sheet at 01 Aug 2026
Cash ratio
0.3x
computed by olivLawbalance sheet at 01 Aug 2026

Cash

Operating cash flow
1.8 bn USD
computed by olivLawTTM to 01 Aug 2026
Capital expenditure
347.0 m USD
computed by olivLawTTM to 01 Aug 2026
Free cash flow
1.4 bn USD
computed by olivLawTTM to 01 Aug 2026
FCF conversion
188.5%
computed by olivLawTTM to 01 Aug 2026
Cash conversion
87.4%
computed by olivLawTTM to 01 Aug 2026

Efficiency

Days sales outstanding
unavailable
input data missing
Days inventory outstanding
119 days
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
Days payables outstanding
49 days
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
6.7 bn USD
computed by olivLawbalance sheet at 01 Aug 2026
Enterprise value
7.9 bn USD
computed by olivLawbalance sheet at 01 Aug 2026
Market cap / net income TTM
8.9x
computed by olivLawTTM to 01 Aug 2026
P/E (TTM)
9.4x
computed by olivLawTTM to 01 Aug 2026
Earnings yield
10.6%
computed by olivLawTTM to 01 Aug 2026
P/B
1.4x
computed by olivLawbalance sheet at 01 Aug 2026
P/S
0.3x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
EV/EBITDA
3.9x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
EV/EBIT
6.9x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
EV/Sales
0.3x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
P/FCF
4.7x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
FCF yield
21.1%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
Dividend yield
2.9%
computed by olivLawTTM to 01 Aug 2026
Shareholder yield (distributions)
6.0%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 58 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

25.70 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 6.7 bn USD

Key indicators

Market capitalisation
6.7 bn USD
computed by olivLawbalance sheet at 01 Aug 2026
P/E (TTM)
9.4x
computed by olivLawTTM to 01 Aug 2026
P/B
1.4x
computed by olivLawbalance sheet at 01 Aug 2026
EV/EBITDA
3.9x
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
ROE
16.0%
computed by olivLawTTM to 01 Aug 2026 · balance sheet at 01 Aug 2026
Net margin
3.3%
computed by olivLawTTM to 01 Aug 2026
Revenue growth (YoY)
-1.7%
computed by olivLawFY 2026
Dividend yield
2.9%
computed by olivLawTTM to 01 Aug 2026

Coverage and freshness

33/37 reporting lines present
Latest full fiscal year: 2026
Latest reported period: 01 Aug 2026
Latest balance sheet date: 01 Aug 2026
Share count (cover of the latest filing), as of: 29 Aug 2026
Source: SEC (XBRL)published 10 Sept 2026
verified 2933derived 224

Score by group

  • Valuation96
  • Balance sheet53
  • Quality42
  • Growth0
  • Returns91

Estimated value range

Low
53.67
USD per share
Mid
66.47
USD per share
High
80.25
USD per share
Price: 25.70 USD
The price is below the range
Potential to the central value: 158.6% (value / price − 1)
Margin of safety: 61.3% (1 − price / value)
Agreement between methods: medium · 4 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 9.59 – 120.20 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)69.89 – 120.20 (Mid 88.27)
    WACC 8.0% · starting FCFF 1.5 bn USD · terminal value share of EV 76%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: no growth between −30% and +40% justifies the price
  • Peers: EV/EBITDA58.27 – 96.93 (Mid 75.43)
    7 companies used · median multiple 10.3x · quartiles 8.1x – 13.1x
    BJ, DG, DLTR, KSS, OLLI, PSMT, TGT
  • Peers: P/E49.08 – 63.58 (Mid 57.50)
    9 companies used · median multiple 21.0x · quartiles 17.9x – 23.2x
    BJ, BURL, DG, DLTR, FIVE, KSS, OLLI, PSMT, TGT
  • Dividend discount (DDM)9.59 – 12.90 (Mid 11.00)
Multiple comparisons use the SIC vertical: General merchandise stores (SIC 53xx)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 58/100

FactorValueScoreWeight used
ROIC · Quality13.9%10 (vs peers)10%
Net margin · Quality3.3%38 (vs peers)6%
FCF conversion · Quality188.5%100 (on a fixed band)6%
Revenue CAGR 3Y · Growth-3.9%0 (on a fixed band)8%
EPS CAGR 3Y · Growth-17.2%0 (on a fixed band)8%
Net debt / EBITDA · Balance sheet0.6x20 (vs peers)10%
Interest coverage · Balance sheet8.2x100 (on a fixed band)6%
Current ratio · Balance sheet1.6x66 (on a fixed band)4%
P/E (TTM) · Valuation9.4x100 (vs peers)10%
EV/EBITDA · Valuation3.9x89 (vs peers)10%
FCF yield · Valuation21.1%100 (on a fixed band)8%
Shareholder yield (distributions) · Returns6.0%86 (on a fixed band)6%
Payout ratio (FCF) · Returns14.0%100 (on a fixed band)4%

Score groups

  • Balance sheet53/100 · 3/3 factors with a value
  • Growth0/100 · 2/2 factors with a value
  • Quality42/100 · 3/3 factors with a value
  • Returns91/100 · 2/2 factors with a value
  • Valuation96/100 · 3/3 factors with a value

Memo

Macy's, Inc. (M). Latest full fiscal year: 2026; data up to 2026-08-01.

Figures computed from the financial statements: revenue 22.6 bn USD in 2026; YoY growth -1.7%; net margin 3.3%; ROE 16.0%; net debt/EBITDA 0.6x.

The estimated value range is 53.67–80.25 USD per share (median of 4 methods, agreement: medium); assumptions are illustrative. Against the central value of 66.47 USD, the price of 25.70 USD leaves a potential of 158.6% (value / price − 1) and a margin of safety of 61.3% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 58/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • FCF conversion: 188.5%
  • Interest coverage: 8.2x
  • P/E (TTM): 9.4x
  • EV/EBITDA: 3.9x
  • FCF yield: 21.1%
  • Shareholder yield (distributions): 6.0%
  • Payout ratio (FCF): 14.0%
  • The price is below the estimated value range

What contradicts it

  • ROIC: 13.9%
  • Revenue CAGR 3Y: -3.9%
  • EPS CAGR 3Y: -17.2%
  • Net debt / EBITDA: 0.6x

Versus the vertical median

General merchandise stores (SIC 53xx) · same major group (2-digit SIC) · compared with 13 companies

Multiples and returns vs the median

P/E
9.4x
vertical median 22.6x
below median (−58.5%)
EV/EBITDA
3.9x
vertical median 12.6x
below median (−69.1%)
P/S
0.3x
vertical median 1.3x
below median (−77.8%)
P/B
1.4x
vertical median 5.6x
below median (−75.7%)
ROE
16.0%
vertical median 26.9%
below median (−40.5%)
Net margin
3.3%
vertical median 4.1%
below median (−19.3%)
EBIT margin
5.0%
vertical median 5.6%
below median (−10.3%)
Revenue YoY
-1.7%
vertical median 8.8%
below median (−119.1%)
Net debt/EBITDA
0.6x
vertical median -0.3x
above median
Dividend yield
2.9%
vertical median 1.4%
above median (+112.5%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
WMTWalmart Inc.1,024.8 bn46.623.4%3.0%+4.7%+17% / +149%
COSTCostco Wholesale Corp463.7 bn50.428.4%3.0%+10.1%+15% / +77%
TGTTarget Corporation74.1 bn16.926.4%4.1%−1.7%+80% / +22%
DGDollar General Corp31.2 bn18.419.7%3.9%+5.2%+29% / +8%
DLTRDollar Tree, Inc.27.6 bn17.945.9%8.0%+10.4%+33% / +19%
BURLBurlington Stores, Inc.16.2 bn23.241.4%5.8%+8.8%+2% / +52%
BJBj’s Wholesale Club Holdings, Inc.14.0 bn24.327.7%2.6%+4.7%+24% / +72%
FIVEFive Below, Inc.13.9 bn22.628.3%11.7%+22.9%+53% / +34%
MMacy's, Inc.6.7 bn9.416.0%3.3%−1.7%+32% / +98%
OLLIOllie's Bargain Outlet Holdings, Inc.5.6 bn21.014.9%9.8%+16.6%−24% / +28%
PSMTPriceSmart, Inc.5.1 bn30.612.3%2.8%+11.5%+34% / +145%
KSSKohl’s Corp2.9 bn10.96.7%1.7%−4.3%+3% / +8%
DDSDillard’s, Inc.——33.8%10.3%−0.4%−5% / +83%
MNSOMINISO Group Holding Limited——26.9%15.4%+48.1%−48% / −59%

1- and 3-year price returns: for M from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
14.61
Total return -41% · Per year -41%
25.94
Total return 4% · Per year 4%
39.23
Total return 56% · Per year 56%
3 years
11.90
Total return -48% · Per year -19%
23.98
Total return 2% · Per year 1%
40.13
Total return 67% · Per year 19%
5 years
9.69
Total return -53% · Per year -14%
22.17
Total return -0% · Per year -0%
41.06
Total return 78% · Per year 12%
What moves the 3-year price the most
  • Exit P/E± 5.99
  • Net margin± 4.20
  • Annual revenue growth± 3.74
  • Annual dilution± 0.35

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

Macy's, Inc. is an omnichannel retailer with three nameplates, Macy's, Bloomingdale's and Bluemercury, selling apparel, cosmetics, home goods and other consumer products. The company is in the second year of its Bold New Chapter strategy, and its second-quarter 2026 results showed comparable sales growth across all nameplates, while net sales reached 21.764 billion USD in fiscal 2025 12.

SWOT

Strengths

  • A portfolio of three nameplates with distinct positioning, from mass to luxury, gives flexibility as demand shifts 1.
  • Positive comparable sales growth across all nameplates in the second quarter of 2026 and a balance sheet that supports access to funding 23.
  • A credit card program and a retail media network generate revenue beyond merchandise sales 1.

Weaknesses

  • Net sales declined in fiscal 2025, partly because of store closures, which shows pressure on the physical sales base 1.
  • Gross margin declined in fiscal 2025, and dependence on seasonality concentrates results in the fourth quarter 1.
  • Many stores sit in mall locations where traffic is declining, which raises questions about the productivity of physical space 1.

Opportunities

  • Expanding the Reimagine program and luxury brands could support long-term comparable sales growth 23.
  • Using artificial intelligence in recommendations, planning and advertising could improve efficiency and the customer experience 12.
  • Monetizing the real estate portfolio through mixed-use development could generate additional income if projects are completed 1.

Threats

  • Inflation, tariffs and geopolitical uncertainty could reduce customers' discretionary spending 13.
  • Competition from e-commerce and off-price retailers could erode market share, especially if rivals adopt artificial intelligence faster 1.
  • Regulatory changes affecting credit cards could reduce revenue from the Citibank program 1.

Risks

  • Failure of the Bold New Chapter strategyhigh

    If initiatives do not deliver the expected returns or implementation runs into difficulty, profitability and growth could be affected 1.

  • Dependence on the holiday seasonhigh

    A large share of revenue and cash flow is generated in the fourth quarter, so weakness in that period could have a disproportionate effect on annual results 1.

  • Labor and benefit costsmedium

    Minimum wage increases and rising health care costs could pressure margins and cash flow 1.

  • Credit card revenuesmedium

    Changes in payment behavior, the shift to buy-now-pay-later and industry regulation could reduce revenue from the card program 1.

  • Tariffs and supply chain volatilitymedium

    Tariffs could reduce margins, and refunds received may be temporary or reinvested, which makes results harder to anticipate 13.

Investment thesis

What would need to be true (bull case)

  • If comparable sales growth at Reimagine stores and Bloomingdale's continues, the company could gradually exceed its updated guidance, supported by a solid balance sheet and well-targeted reinvestment 23.
  • Diversification across three nameplates and revenue from cards and advertising can provide stability even when merchandise sales fluctuate 1.
  • If operational efficiency in the supply chain keeps improving, the company could convert more sales into profit 12.

What would break the thesis

  • If net sales keep declining after store closures, comparable sales growth may not offset the loss of sales base 13.
  • The tariff refund gain is viewed as temporary; if reinvestments absorb the benefit, profitability could remain below expectations 3.
  • If digital or off-price competitors gain market share, pressure on prices and store traffic could increase 1.

What to watch

  • Delivery against the updated guidance for net sales and adjusted diluted EPS2026
  • Trajectory of Reimagine 200 and Bloomingdale's comparable salesQ3 2026
  • How tariff refunds are reinvested and their effect on gross margin2026
  • Holiday season results and discretionary spending behaviorQ4 2026

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

Macy's, Inc. operates 665 stores, websites and mobile applications under three brands, Macy's, Bloomingdale's and Bluemercury, and serves an annual base of nearly 40 million active consumers 1. The company was organized in Delaware in 1985 and, with its predecessors, has operated department stores since 1830 1. Its multi-brand, multi-category and multi-channel model lets it adapt to shifting consumer demand, from value-conscious shoppers to luxury customers 1.

The multi-year Bold New Chapter strategy has three pillars: strengthening and reimagining the Macy's nameplate, accelerating and differentiating the Bloomingdale's and Bluemercury luxury brands, and simplifying and modernizing end-to-end operations 1. The company closed unproductive stores to focus resources on its go-forward business, and its China Grove fulfillment center, with automation and artificial intelligence, opened in fiscal 2025 1.

The business is seasonal, with a significant portion of annual sales and earnings typically occurring in the fourth quarter, which includes the holiday period 1. Beyond merchandise sales, the company earns revenue from its credit card program with Citibank and from Macy's Media Network, its retail media business 1.

Segments

Macy's

Macy's is the group's mass department store, targeting a broad base of middle-to-higher-income customers through full-line and smaller formats and the Macy's Backstage off-price concept 1. In fiscal 2025 Macy's comparable sales rose 0.4%, and the Reimagine 125 locations outperformed the rest of the fleet 1. In the second quarter of 2026 Macy's comparable sales rose 1.1%, and Reimagine 200 locations rose 1.9% 23.

Bloomingdale's

Bloomingdale's is the group's premium and luxury brand, serving an affluent, multigenerational clientele in curated stores with exceptional service 1. In fiscal 2025 it posted its highest owned-plus-licensed-plus-marketplace comparable sales growth in 14 quarters, and in the second quarter of 2026 its comparable sales rose 11.3%, a second consecutive quarter of double-digit growth 13.

Bluemercury

Bluemercury is a luxury beauty and spa services retailer focused on dermatological skincare, color and fragrance 1. It achieved its 20th consecutive quarter of comparable sales growth in fiscal 2025, and in the second quarter of 2026 its comparable sales rose 6.2% 12.

Market context

The company operates in one of the most competitive US retail markets, competing with department stores, off-price retailers, specialty stores, mass merchants, marketplaces and direct-to-consumer brands 1. Total revenue in fiscal 2025 was 22.621 billion USD, and digital sales accounted for 35% of net sales 1.

Demand for discretionary goods is sensitive to inflation, tariffs and macroeconomic uncertainty, which can shift sales across categories 13. The company raised its 2026 guidance to net sales of 21.675 to 21.825 billion USD and adjusted diluted EPS of 2.15 to 2.35 USD, with results depending on tariffs and reinvestment 3.

Trends

  • Bold New Chapter strategytailwind

    The transformation program centers on the customer experience and operational modernization, with visible results in Macy's and Bloomingdale's comparable sales in 2026 12. If investments in Reimagine stores and expanded luxury continue to drive growth, the company could strengthen its position.

  • Premium consumer demandtailwind

    Bloomingdale's strong growth suggests sustained demand in the luxury segment, which could offset pressure on middle-income customers 23.

  • Tariffs and sourcing costsmixed

    Tariffs pressured gross margin in fiscal 2025, although the company received IEEPA refunds; the net effect depends on how they are reinvested and how costs evolve 13.

  • Shift to digital and changing payment habitsheadwind

    Moving sales from stores to digital channels and growing use of alternative payment methods could reduce credit card revenues or raise costs, which could weigh on results if the shift accelerates 1.

Competitive position

Macy's competes with department stores, off-price and outlet retailers, mass merchants, e-commerce platforms and online brands 1. Competitive factors include customer experience, brand relevance, price, service, speed of fulfillment and digital experience quality 1.

The company argues that differentiation through its nameplates, private label and loyalty programs allows it to compete, but warns that slower adoption of artificial intelligence could erode its competitive advantage 12.

  • Nordstrom

    Direct competitor in the premium department store segment, within the department store category the company's filings describe.

  • Kohl's

    Competitor in the mass department store category, with offers close to Macy's for middle-income customers.

  • Off-price and outlet retailers

    Group of competitors attracting price-conscious shoppers, a category the company names explicitly in describing competition.

  • E-commerce platforms and marketplaces

    Global digital competition affecting both pricing and online shopper behavior, according to the company.

News & filings

In the press

The latest news item in our archive is from 10 Sept 2026; the newest SEC filing is from 23 Oct 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2026-01-31 · SEC / Macy's, Inc. · 27 Mar 2026
  2. [2] Form 10-Q, quarter ended 2026-08-01 · SEC / Macy's, Inc. · 10 Sept 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Macy's, Inc. · 10 Sept 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.