What Is TPR Fair Value?
Tapestry, Inc. (TPR) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Tapestry, Inc. (TPR) has a composite fair value estimate of $86.17 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $125.49, suggesting the stock is overvalued by 31.3%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$86.17
vs. current price of $125.49(-31.3%)
How Is TPR Fair Value Calculated?
Four independent models estimate what TPR is worth. Each uses different inputs and assumptions. The composite blends them by weight.
TPR Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$124.12
-1.1%Fair Value
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$30.36
-75.8%Overvalued
Inputs used
TPR Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$24.90
-80.2%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$97.14
-22.6%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $125.49 is 1.1% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.57B | $1.41B |
| Year 2 | $1.76B | $1.42B |
| Year 3 | $1.98B | $1.43B |
| Year 4 | $2.22B | $1.44B |
| Year 5 | $2.49B | $1.45B |
| Year 6 | $2.79B | $1.46B |
| Year 7 | $3.13B | $1.47B |
| Year 8 | $3.51B | $1.48B |
| Year 9 | $3.94B | $1.49B |
| Year 10 | $4.42B | $1.50B |
| Terminal Value | $50.99B | $17.36B |
What Are TPR's Key Financial Metrics?
Earnings & Growth
Current Price
$125.49
EPS (TTM)
$7.27
Forward P/E
14.1
Profit Margin
19.1%
Cash & Balance Sheet
Free Cash Flow
1.4B
EBITDA
2B
Book Value
$3.45
Total Debt
4B
What Do Analysts Say About TPR?
Low
$96.00
Average
$167.40
High
$232.00
Upside
+33.4%
TPR Fair Value FAQ
What is the fair value of TPR?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), TPR's estimated fair value is $86.17. The stock is currently trading at $125.49, which makes it overvalued by our analysis.
How is TPR's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is TPR overvalued or undervalued?
Based on our analysis, TPR is overvalued. The current price of $125.49 is 31.3% above our estimated fair value of $86.17.
What do Wall Street analysts say about TPR?
20 analysts cover Tapestry, Inc. with a consensus rating of "Buy." The average price target is $167.40, ranging from $96.00 to $232.00. This implies 33.4% upside from the current price.