Valuation models
price $116.14 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused87.71 – 122.42102.3513% overvaluedDCF · Perpetuity growth · 10y101.04 – 138.99117.081% undervaluedDCF · EBITDA exit · 5y136.02 – 148.50142.1018% undervaluedDCF · EBITDA exit · 10y137.76 – 160.71148.7122% undervaluedP/E · peers141.63 – 181.25163.0129% undervaluedP/E · own history84.41 – 163.10101.8114% overvaluedPEG—105.8410% overvaluedEV/EBITDA · peers70.03 – 135.57106.139% overvaluedEV/Revenue · peers15.92 – 169.5845.98153% overvaluedEarnings power value23.66 – 37.7729.58293% overvaluedDividend discount22.42 – 47.3031.24272% overvaluedWall St. consensus target—159.0027% belowCost of capital (WACC)—9.36%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
102.35
Tapestry closed at $116.14 — overvalued by 13% vs model.
87.71the model's range122.42
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
29.58 – 163.01
Wall St. target
159.00 27% below
Above model, 1y
12 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~10% recent)Moderate margins (19% net margin)Pays dividendsHighly cyclical earningsHigh leverage (D/E 5.7x)Strong FCF yield (7.9%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.