NORDSTROM, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.13 USD | +0.68% |
|
+1.11% | +3.69% |
Valuation
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,825 | 5,755 | 3,425 | 4,223 | 2,941 | 3,123 | - | - |
| Enterprise Value (EV) 1 | 7,648 | 8,343 | 5,956 | 6,392 | 2,941 | 4,889 | 4,619 | 4,379 |
| P/E ratio | 11.8 x | -8.31 x | 19.5 x | 17.5 x | 22.1 x | 10.6 x | 9.1 x | 5.23 x |
| Yield | 3.94% | 1.01% | - | 2.88% | - | 4.29% | 4.04% | 4.3% |
| Capitalization / Revenue | 0.38 x | 0.54 x | 0.23 x | 0.27 x | 0.2 x | 0.21 x | 0.21 x | 0.21 x |
| EV / Revenue | 0.49 x | 0.78 x | 0.4 x | 0.41 x | 0.2 x | 0.33 x | 0.31 x | 0.29 x |
| EV / EBITDA | 5.14 x | -121 x | 5.38 x | 5.92 x | 2.71 x | 4.45 x | 3.89 x | 3.32 x |
| EV / FCF | 24.8 x | -11.4 x | 29.9 x | 13.5 x | - | 10.8 x | 10.1 x | 6.15 x |
| FCF Yield | 4.04% | -8.79% | 3.34% | 7.4% | - | 9.26% | 9.94% | 16.3% |
| Price to Book | 5.96 x | 18.8 x | 5.88 x | 5.71 x | - | 2.87 x | 2.51 x | 2.22 x |
| Nbr of stocks (in thousands) | 155,253 | 157,684 | 159,313 | 160,081 | 162,333 | 163,258 | - | - |
| Reference price 2 | 37.52 | 36.50 | 21.50 | 26.38 | 18.12 | 19.13 | 19.13 | 19.13 |
| Announcement Date | 3/3/20 | 3/2/21 | 3/1/22 | 3/2/23 | 3/5/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 15,524 | 10,715 | 14,789 | 15,530 | 14,693 | 14,702 | 14,955 | 15,158 |
| EBITDA 1 | 1,487 | -69 | 1,107 | 1,080 | 1,084 | 1,099 | 1,188 | 1,320 |
| EBIT 1 | 816 | -744 | 492 | 465 | 251 | 508.3 | 519.6 | 488.9 |
| Operating Margin | 5.26% | -6.94% | 3.33% | 2.99% | 1.71% | 3.46% | 3.47% | 3.23% |
| Earnings before Tax (EBT) 1 | 682 | -1,228 | 246 | 337 | 147 | 404 | 488.5 | 804 |
| Net income 1 | 496 | -690 | 178 | 245 | 134 | 295.4 | 346.2 | 587 |
| Net margin | 3.2% | -6.44% | 1.2% | 1.58% | 0.91% | 2.01% | 2.31% | 3.87% |
| EPS 2 | 3.180 | -4.390 | 1.100 | 1.510 | 0.8200 | 1.797 | 2.103 | 3.657 |
| Free Cash Flow 1 | 309 | -733 | 199 | 473 | - | 452.7 | 459.3 | 712 |
| FCF margin | 1.99% | -6.84% | 1.35% | 3.05% | - | 3.08% | 3.07% | 4.7% |
| FCF Conversion (EBITDA) | 20.78% | - | 17.98% | 43.8% | - | 41.21% | 38.67% | 53.96% |
| FCF Conversion (Net income) | 62.3% | - | 111.8% | 193.06% | - | 153.22% | 132.69% | 121.29% |
| Dividend per Share 2 | 1.480 | 0.3700 | - | 0.7600 | - | 0.8214 | 0.7737 | 0.8229 |
| Announcement Date | 3/3/20 | 3/2/21 | 3/1/22 | 3/2/23 | 3/5/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 | 2026 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,637 | 4,486 | 3,569 | 4,095 | 3,546 | 4,319 | 3,181 | 3,772 | 3,320 | 4,420 | 3,195 | 3,823 | 3,358 | 4,329 | 3,259 |
| EBITDA 1 | 283 | 437 | 225 | 351 | 225 | 338 | 177 | 316 | 205 | 386 | 154.9 | 318 | 214.8 | 395 | - |
| EBIT 1 | 127 | 299 | 73 | 202 | 73 | 187 | 50 | 192 | 77 | 215 | 10.46 | 174.1 | 71.04 | 240.7 | - |
| Operating Margin | 3.49% | 6.67% | 2.05% | 4.93% | 2.06% | 4.33% | 1.57% | 5.09% | 2.32% | 4.86% | 0.33% | 4.55% | 2.12% | 5.56% | - |
| Earnings before Tax (EBT) 1 | 91 | 266 | 38 | 168 | -29 | 160 | -287 | 166 | 78 | 189 | -12.14 | 150.7 | 49.6 | 214.1 | -24 |
| Net income 1 | 64 | 200 | 20 | 126 | -20 | 119 | -205 | 137 | 67 | 134 | -8.922 | 110.6 | 36.26 | 156.5 | -17 |
| Net margin | 1.76% | 4.46% | 0.56% | 3.08% | -0.56% | 2.76% | -6.44% | 3.63% | 2.02% | 3.03% | -0.28% | 2.89% | 1.08% | 3.62% | -0.52% |
| EPS 2 | 0.3900 | 1.230 | 0.1300 | 0.7700 | -0.1300 | 0.7400 | -1.270 | 0.8400 | 0.4100 | 0.8200 | -0.0680 | 0.7000 | 0.2150 | 0.9450 | -0.1100 |
| Dividend per Share 2 | - | - | 0.1900 | 0.1900 | 0.1900 | 0.1900 | - | - | - | - | 0.1883 | 0.1900 | 0.1907 | 0.1904 | 0.1866 |
| Announcement Date | 11/23/21 | 3/1/22 | 5/24/22 | 8/23/22 | 11/22/22 | 3/2/23 | 5/31/23 | 8/24/23 | 11/21/23 | 3/5/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,823 | 2,588 | 2,531 | 2,169 | - | 1,766 | 1,496 | 1,256 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.226 x | -37.51 x | 2.286 x | 2.008 x | - | 1.608 x | 1.259 x | 0.9516 x |
| Free Cash Flow 1 | 309 | -733 | 199 | 473 | - | 453 | 459 | 712 |
| ROE (net income / shareholders' equity) | 53.6% | -107% | 40.2% | 37.1% | - | 28.8% | 23.9% | 23.8% |
| ROA (Net income/ Total Assets) | 8.47% | -7.16% | 1.9% | 2.7% | - | 3.4% | 4.33% | 7.1% |
| Assets 1 | 5,857 | 9,638 | 9,368 | 9,074 | - | 8,698 | 7,991 | 8,268 |
| Book Value Per Share 2 | 6.290 | 1.940 | 3.650 | 4.620 | - | 6.670 | 7.640 | 8.630 |
| Cash Flow per Share 2 | 7.920 | -2.210 | 4.340 | 5.840 | - | 6.100 | 5.970 | - |
| Capex 1 | 935 | 385 | 506 | 473 | - | 554 | 559 | 582 |
| Capex / Sales | 6.02% | 3.59% | 3.42% | 3.05% | - | 3.77% | 3.74% | 3.84% |
| Announcement Date | 3/3/20 | 3/2/21 | 3/1/22 | 3/2/23 | 3/5/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
HOLD
Number of Analysts
20
Last Close Price
19.13
USD
Average target price
19.49
USD
Spread / Average Target
+1.86%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +3.69% | 3.12B | |
| +40.86% | 18.35B | |
| +11.23% | 7.29B | |
| +15.83% | 7.32B | |
| +13.19% | 6.59B | |
| -2.96% | 5.84B | |
| +45.96% | 5.39B | |
| -8.40% | 5.07B | |
| +31.51% | 5.08B | |
| +6.90% | 3.65B |
- Stock Market
- Equities
- JWN Stock
- Financials Nordstrom, Inc.
