Last Price$26.00.2%
Market Cap$413.4M
LTM Net Debt
($688.3M)
YoY Growth
+16.3%
3Y CAGR
+37.8%
5Y CAGR
N/A
Stock quality & Intrinsic value
7/10
2,387.8% undervalued
Dillards Capital Trust I CAP SECS 7.5% Net Debt
Annual
Quarterly
LTM
Crunching data... Almost there!
| Jan'06 | Feb'07 | Feb'08 | Jan'09 | Jan'10 | Jan'11 | Jan'12 | Feb'13 | Feb'14 | Jan'15 | Jan'16 | Jan'17 | Feb'18 | Feb'19 | Feb'20 | Jan'21 | Jan'22 | Jan'23 | Feb'24 | Feb'25 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Debt | $564.2M | $607.5M | $667.0M | $547.8M | $336.6M | $944.8M | $981.9M | $948.1M | $808.7M | $211.9M | $622.5M | $266.3M | $339.3M | $243.3M | $89.9M | $53.4M | ($263.2M) | ($444.0M) | ($591.9M) | $0.0 |
Overvalued or undervalued?
Check the intrinsic value for DDT
and see if it's the right time to invest.
Dillards Capital Trust I CAP SECS 7.5% (DDT) Net Debt comparison analysis
General
LTM Net Debt
Growth
Company name
YoY growth
3Y CAGR
5Y CAGR
Dillards Capital Trust I CAP SECS 7.5%DDT
($688.3M)
16.3%
37.8%
N/A
Median Peer Set
$643.3M
(2.7%)
(1.9%)
(2.0%)
Macy's, Inc.M
$5,511.0M
(5.4%)
(3.9%)
(5.2%)
Kohl's CorporationKSS
$2,756.0M
(61.7%)
(19.1%)
(12.6%)
Advance Auto Parts, Inc.AAP
$1,816.9M
(68.2%)
(13.1%)
(16.1%)
Companhia Brasileira de DistribuiçãoCBD
$1,143.3M
(17.1%)
(32.5%)
(4.0%)
Almacenes Éxito S.A.EXTO
$656.6M
92.3%
N/A
N/A
Nordstrom, Inc.JWN
$630.0M
(83.6%)
(52.5%)
(35.9%)
Asbury Automotive Group, Inc.ABG
($83.8M)
N/A
N/A
N/A
Accel Entertainment, Inc.ACEL
($246.9M)
N/A
N/A
N/A
Dillard's, Inc.DDS
($688.3M)
80.8%
85.4%
N/A
Airbnb, Inc.ABNB
($8,317.0M)
7.1%
12.1%
25.7%
DDT key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Jan'06 | Feb'07 | Feb'08 | Jan'09 | Jan'10 | Jan'11 | Jan'12 | Feb'13 | Feb'14 | Jan'15 | Jan'16 | Jan'17 | Feb'18 | Feb'19 | Feb'20 | Jan'21 | Jan'22 | Jan'23 | Feb'24 | Feb'25 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 7,560.2 0.0% | 7,636.1 1.0% | 7,207.4 (5.6%) | 6,830.5 (5.2%) | 6,094.9 (10.8%) | 6,253.5 2.6% | 6,399.8 2.3% | 6,751.6 5.5% | 6,691.8 (0.9%) | 6,780.1 1.3% | 6,754.5 (0.4%) | 6,418.0 (5.0%) | 6,422.7 0.1% | 6,503.3 1.3% | 6,343.2 (2.5%) | 4,300.9 (32.2%) | 6,493.0 51.0% | 6,871.1 5.8% | 6,752.1 (1.7%) | 6,482.6 (4.0%) |
| Cost of Goods Sold (COGS) | 5,014.0 | 5,032.4 | 4,786.7 | 4,827.8 | 4,102.9 | 3,976.1 | 4,041.6 | 4,247.1 | 4,223.7 | 4,272.6 | 4,350.8 | 4,166.4 | 4,199.7 | 4,291.5 | 4,236.0 | 3,069.1 | 3,747.7 | 3,983.6 | 0.0 | 0.0 |
% margin | 2,546.2 33.7% | 2,603.7 34.1% | 2,420.8 33.6% | 2,002.8 29.3% | 1,992.1 32.7% | 2,277.5 36.4% | 2,358.2 36.8% | 2,504.5 37.1% | 2,468.1 36.9% | 2,507.5 37.0% | 2,403.7 35.6% | 2,251.6 35.1% | 2,223.0 34.6% | 2,211.8 34.0% | 2,107.2 33.2% | 1,231.8 28.6% | 2,745.3 42.3% | 2,887.5 42.0% | 6,752.1 100.0% | 6,482.6 100.0% |
| Operating Expenses | 2,041.5 | 2,096.0 | 2,065.3 | 1,932.7 | 1,644.1 | 1,625.8 | 1,630.9 | 1,671.5 | 1,632.0 | 1,663.9 | 1,669.9 | 1,655.7 | 1,692.1 | 1,691.2 | 1,691.0 | 1,211.5 | 1,536.6 | 1,674.3 | 1,717.4 | 1,731.2 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 2,041.5 | 2,096.0 | 2,065.3 | 1,932.7 | 1,644.1 | 1,625.8 | 1,630.9 | 1,671.5 | 1,632.0 | 1,663.9 | 1,669.9 | 1,655.7 | 1,692.1 | 1,691.2 | 1,691.0 | 1,211.5 | 1,536.6 | 1,674.3 | 1,717.4 | 1,731.2 |
% margin | 15.9 0.2% | 158.0 2.1% | (37.8) (0.5%) | (468.8) (6.9%) | (5.5) (0.1%) | 264.1 4.2% | 401.4 6.3% | 481.0 7.1% | 497.1 7.4% | 511.3 7.5% | 410.1 6.1% | 320.8 5.0% | 276.1 4.3% | 260.5 4.0% | 180.1 2.8% | (202.5) (4.7%) | (5,284.2) (81.4%) | 1,213.2 17.7% | 912.0 13.5% | 4,751.4 73.3% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | (105.6) | (87.6) | (91.6) | (88.8) | (74.0) | (4.6) | 4.7 | 1.3 | 0.8 | 0.6 | 1.4 | 63.1 | 62.6 | 52.5 | 46.2 | (49.1) | 43.1 | 30.5 | (4.6) | (13.7) |
| Pre-tax Income | 135.8 | 253.8 | 60.5 | (380.0) | 84.5 | 268.7 | 396.7 | 479.8 | 496.2 | 510.8 | 408.8 | 257.7 | 212.7 | 208.0 | 133.9 | (153.4) | 1,088.4 | 1,109.5 | 916.6 | 729.7 |
% effective tax rate | (105.6) (77.7%) | (87.6) (34.5%) | (91.6) (151.3%) | (88.8) 23.4% | (74.0) (87.6%) | 84.5 31.4% | (62.5) (15.8%) | 145.1 30.2% | 173.4 34.9% | 179.5 35.1% | 140.8 34.4% | 88.5 34.3% | (7.8) (3.7%) | 37.7 18.1% | 22.8 17.0% | (81.8) 53.3% | 225.9 20.8% | 217.8 19.6% | 177.8 19.4% | 136.2 18.7% |
% margin | 241.4 3.2% | 341.5 4.5% | 152.1 2.1% | (291.2) (4.3%) | 158.5 2.6% | 184.3 2.9% | 459.2 7.2% | 334.7 5.0% | 322.8 4.8% | 331.3 4.9% | 268.0 4.0% | 169.2 2.6% | 220.5 3.4% | 170.2 2.6% | 111.1 1.8% | (71.7) (1.7%) | 862.5 13.3% | 891.6 13.0% | 738.8 10.9% | 593.5 9.2% |
| EPS | 2.96 | 4.30 | 1.95 | (2.49) | 2.15 | 3.99 | 8.58 | 6.95 | 7.08 | 7.78 | 6.87 | 4.93 | 7.48 | 6.23 | 4.38 | (2.83) | 34.00 | 35.15 | 45.05 | 36.86 |
| Diluted EPS | 2.96 | 4.24 | 1.92 | (2.49) | 2.15 | 3.99 | 8.43 | 6.84 | 7.08 | 7.78 | 6.87 | 4.93 | 7.48 | 6.23 | 4.38 | (2.83) | 34.00 | 35.15 | 45.05 | 36.86 |
% margin | 585.5 7.7% | 642.6 8.4% | 451.0 6.3% | (6.9) (0.1%) | 421.4 6.9% | 604.1 9.7% | 726.4 11.4% | 809.0 12.0% | 816.2 12.2% | 822.8 12.1% | 719.7 10.7% | 566.7 8.8% | 509.8 7.9% | 486.4 7.5% | 404.4 6.4% | 109.1 2.5% | 1,131.5 17.4% | 1,140.0 16.6% | 1,091.6 16.2% | 893.9 13.8% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Dillards Capital Trust I CAP SECS 7.5%'s Net Debt?
As of today, Dillards Capital Trust I CAP SECS 7.5%'s last 12-month Net Debt is ($688.3M), based on the financial report for Feb 01, 2025 (Q1’2025).
2) What is Dillards Capital Trust I CAP SECS 7.5%'s Net Debt growth rate?
Over the last year, Dillards Capital Trust I CAP SECS 7.5%'s Net Debt growth was 16.3%. The average annual Net Debt growth rates for Dillards Capital Trust I CAP SECS 7.5% have been 38.4% over the past three years, N/A over the past five years.
3) Is Dillards Capital Trust I CAP SECS 7.5%'s Net Debt growth rate Good?
Over the last year, Dillards Capital Trust I CAP SECS 7.5%'s Net Debt growth was 16.3%, which is higher than industry growth of (0.5%). It indicates that Dillards Capital Trust I CAP SECS 7.5%'s Net Debt growth is Bad.