What Is TPR Fair Value?
Tapestry, Inc. (TPR) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Tapestry, Inc. (TPR) has a composite fair value estimate of $89.72 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $115.23, suggesting the stock is overvalued by 22.1%.
Data as of October 14, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$89.72
vs. current price of $115.23(-22.1%)
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 →
$131.40
+14.0%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 →
$31.77
-72.4%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 →
$24.89
-78.4%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.
$98.50
-14.5%Fair Value
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 $115.23 is 14.0% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.57B | $1.42B |
| Year 2 | $1.77B | $1.43B |
| Year 3 | $1.99B | $1.45B |
| Year 4 | $2.23B | $1.46B |
| Year 5 | $2.51B | $1.48B |
| Year 6 | $2.82B | $1.50B |
| Year 7 | $3.16B | $1.51B |
| Year 8 | $3.56B | $1.53B |
| Year 9 | $3.99B | $1.55B |
| Year 10 | $4.49B | $1.56B |
| Terminal Value | $53.37B | $18.60B |
What Are TPR's Key Financial Metrics?
Earnings & Growth
Current Price
$115.23
EPS (TTM)
$7.27
Forward P/E
12.9
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
$166.50
High
$232.00
Upside
+44.5%
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 $89.72. The stock is currently trading at $115.23, 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 $115.23 is 22.1% above our estimated fair value of $89.72.
What do Wall Street analysts say about TPR?
20 analysts cover Tapestry, Inc. with a consensus rating of "." The average price target is $166.50, ranging from $96.00 to $232.00. This implies 44.5% upside from the current price.