EN DE

Tapestry Inc (TPR) Fair Value & Analysis

Consumer Cyclical · US · Market cap $28.4B · ISIN US8760301072

What is Tapestry Inc really worth?

TI Tapestry Inc logo Tapestry Inc TPR · US
Price$122.60
Fair Value$19.95
Upside−83.7%
Quality73/100

Structural break: The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.

A solid business, but trading 515% above our fair value of $19.95.

Watch Tapestry Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Wide moat 74/100

Risks

!Mixed Growth (revenue 5y +7.2 %/yr)
!Thin margins · 8.4% net margin
!High debt · generates free cash flow
!Mixed vs. peers (7/15)
!Evidence only low, so the estimate is less certain
!Weak on dividend: 25 out of 100

For context

·1.26% dividend yield
Evidence: Low Range $13.87 – $24.94

Fair value as of: Aug 14, 2026

From 26 valuation models · updated 22 days ago

Share price −21.4% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($24.94). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Price vs Fair Value (5 years)

$164.78 $23.74 Fair Value $19.95 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 14, 2026.

How to read this chart

60‑month range $23.74 – $164.78 · fair‑value band $13.87 – $24.94 · the $122.60 price screens above the $19.95 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Tapestry Inc (TPR) currently trades at $122.60, while our model-based Fair Value estimate is $19.95, implying the stock looks roughly 514.6% overvalued today. The Quality Score stands at 73/100 (solid quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of $47.04 per share, and 0 of the 26 models we run sit above the $122.60 price. Bear case: the Asset-Based group reads lowest at $2.84, and 26 of the 26 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Tapestry Inc generated revenue of $7.9B at a net margin of 8.4%. Revenue grew 21.2% year over year. It earns a return on equity of 60.9%. Net debt stands at $2.8B. Fundamentals as of Aug 14, 2026

Our scenario range runs from $13.87 (bear case) to $24.94 (bull case); at $122.60, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 24% below its 52-week high and 59% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −6% fair-value upside, at −84%, TPR screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 12 months have passed since. In that time the company retained roughly $1.73 per share, which is 8.7 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely ($2.84 to $92.69). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $56.10 $92.69 $149.45 79
Growth DCF $57.00 $89.03 $135.49 78
5Y EBITDA Exit $31.89 $49.55 $69.65 75
All 26 models by family
DCF Models
FCF DCF $56.10 $92.69 $149.45 79
Owner Earnings $9.96 $19.51 $34.32 73
5Y Revenue Exit $26.93 $40.15 $56.22 73
5Y EBITDA Exit $31.89 $49.55 $69.65 75
5Y P/E Exit $23.96 $34.53 $45.17 71
10Y Revenue Exit $36.25 $50.97 $69.57 67
10Y EBITDA Exit $40.01 $57.54 $79.94 69
10Y P/E Exit $34.93 $47.04 $61.04 65
Earnings-Based
Graham-Dodd $6.17 $20.34 $27.20 64
Lynch FV $4.58 $6.55 $8.51 61
PEG = 1.0 $4.58 $6.55 $8.51 57
EPV $11.28 $14.22 $16.78 74
Dividend Discount
Gordon GGM $13.60 $28.28 $44.86 66
DDM Multi-Stage $13.60 $23.10 $29.68 66
Multiples
P/E Multiple $14.96 $19.95 $24.94 63
P/S Multiple $11.56 $15.41 $19.27 58
P/B Multiple $11.56 $15.41 $19.27 55
EV/EBIT $21.40 $30.65 $39.89 65
EV/EBITDA $22.18 $31.68 $41.18 67
EV/Revenue $12.37 $20.38 $28.39 52
Asset-Based
NCAV (Graham) $2.12 $2.84 $4.25 54
Growth DCF
Growth DCF $57.00 $89.03 $135.49 78
Rev-Margin DCF $26.93 $40.93 $57.60 73
Economic Profit
Residual Income $5.54 $6.67 $15.99 69
ROIC Compounder $12.62 $17.92 $24.31 71
Growth Earnings
Growth-Adj P/E $12.56 $17.94 $23.33 67

Widest divergence: DCF Models ($47.04) versus Asset-Based ($2.84). Highest evidence: FCF DCF (79).

Notify me when TPR reaches fair value

Put TPR on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 37.4
P/S ratio 0.98 P/E × margin
EPS (TTM) $3.28 price ÷ EPS = P/E 37.4
Dividend yield 1.3% payout 47.3%
Net margin 2.6% FY2025
Return on equity 60.9% TTM
More key figures
Profitability
Return on assets (EBIT) 11.8% avg 5y
Operating margin 22.4% TTM
Growth
Revenue (TTM) $7.9B TTM
Revenue growth (YoY) +21.2% 3y avg +1.6%
EPS growth (YoY) +73.7%
Balance sheet & cash flow
Free cash flow $1.1B FY2025
Net debt $2.8B FY2025 · ≈ 2.6 yrs of FCF

Figures from reported company fundamentals · as of Aug 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 73/100

Of which business quality 68 · Market factors (momentum, volatility) 42

Profitability 62
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 81
Earnings quality: real cash, not paper profit
Fin. Strength 39
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 34
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Tapestry, Inc. provides accessories and lifestyle brand products in North America, Greater China, rest of Asia, and internationally. The company operates in three segments: Coach, Kate Spade, and Stuart Weitzman.

Full company description

Tapestry, Inc. provides accessories and lifestyle brand products in North America, Greater China, rest of Asia, and internationally. The company operates in three segments: Coach, Kate Spade, and Stuart Weitzman. It offers women's handbags, fashion designs, business cases, computer bags, messenger style bags, backpacks, travel bags, and totes; and accessories, such as small leather goods which includes mini and micro handbags, money pieces, wristlets, pouches, and cosmetic cases, as well as novelty accessories, including address books, time management and travel accessories, sketchbooks, and portfolios; and belts, key rings, technology accessories, gifting, straps, and charms. The company also provides women's and men's footwear, which casual and dress shoes, boots, sneakers, and sandals; and other products which includes outerwear, ready-to-wear, jewelry, watches, eyewear, fragrance, scarves, hats, gloves, and other products. It offers its products through retail and outlet stores, brand e-commerce sites, and concession shop-in-shops under the Coach, Kate Spade, and Stuart Weitzman brand names. The company was formerly known as Coach, Inc. and changed its name to Tapestry, Inc. in October 2017. Tapestry, Inc. was founded in 1941 and is headquartered in New York, New York.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tapestry Inc reported revenue of $7.0B in FY2025 versus $5.7B in FY2021, a compound +5.1%/yr. Reported net income was $183M in FY2025, compounding −31.5%/yr from FY2021.

Growth Quality 79/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$7.0B
Latest YoY
+5.1%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+1.6%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+7.2%
Avg. revenue growth/yr (27Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.2%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+15.8% (14.5 + 1.3)
Revenue +5.1%/yr
FY21 $5.7B
FY22 $6.7B
FY23 $6.7B
FY24 $6.7B
FY25 $7.0B
Net income −31.5%/yr
FY21 $834M
FY22 $856M
FY23 $936M
FY24 $816M
FY25 $183M
Character of growth · EPS growth decomposed (2014-2025) +3.9 % p.a.
Revenue per share +6.8 %

of which total revenue +4.7 % · buybacks/dilution +2.1 %

EBIT margin −3.1 %
Tax rate +1.8 %
Residual (interest, one-offs) −1.4 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

TPR screens 515% overvalued. Compare with Hermès International Société en commandite par actions →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Tapestry Inc Fair Value". https://www.fairvalue-calculator.com/stock/TPR

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Luxury Goods · 135 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 73 · Top 25%
Fair Value upside −84% · Bottom 25%
Return on equity (TTM) 61% · Top 25%
Return on assets 16% · Top 25%
Net margin (TTM) 8% · Above median
Operating margin (TTM) 22% · Top 25%
Revenue growth 21% · Above median
Dividend yield (TTM) 1.3% · Below median
Debt / equity 2.77× · Higher than 75% of peers

Valuation Multiples vs Luxury Goods median · lower = cheaper

P/E (TTM) 37.4× · Pricier than 75% of peers
P/B 33.15× · Pricier than 75% of peers
P/S (TTM) 3.62× · Pricier than 75% of peers
P/FCF 26.0× · Pricier than 75% of peers
EV/EBITDA 15.1× · Pricier than median
PEG 0.29× · Cheaper than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 10
FUTURE100 · sector 48
PAST100 · sector 40
HEALTH0 · sector 99
DIVIDEND25 · sector 41

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Luxury Goods stocks, each showing price versus our Fair Value estimate (as of Aug 14, 2026).

Stock Price Fair Value vs Fair Value
Hermès International Société en commandite par actions RMS €1,598 €950.24 −41%
Compagnie Financière Richemont SA CFR CHF 192.15 CHF 119.49 −38%
Christian Dior SE DIO €423.60 €1,095 +159%
Titan Company TITAN ₹5,106 ₹972.23 −81%
Chow Tai Fook Jewellery Group 1929 HK$12.31 HK$11.51 −6%
The Swatch Group UHRN CHF 36.35 CHF 8.46 −77%
Prada S.p.A 1913 HK$40.86 HK$64.71 +58%
Pandora A/S PNDORA kr 783.00 kr 1,424 +82%
Laopu Gold Co 6181 HK$385.00 HK$654.83 +70%
Brunello Cucinelli S.p.A BC €89.08 €34.90 −61%

Compare Tapestry Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Tapestry Inc (TPR) overvalued or undervalued?
As of Aug 14, 2026, our model estimates a fair value of $19.95 versus a price of $122.60, about −84% upside (overvalued).
What is the fair value of TPR?
Our model-based fair value for Tapestry Inc is $19.95 (as of Aug 14, 2026), built from audited fundamentals. The current price: $122.60.
What is the quality score of TPR?
Tapestry Inc has a Quality Score of 73/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Tapestry Inc (TPR)?
Tapestry Inc reported trailing-twelve-month revenue of about $7.9B (latest available figure, as of Aug 14, 2026).
What is the net profit margin of TPR?
The net profit margin of Tapestry Inc is about 8.4%, meaning it keeps roughly 8.4% of revenue as net income. Based on the latest reported figures.
Does Tapestry Inc pay a dividend?
Tapestry Inc currently shows a dividend yield of about 1.26% relative to its recent price (as of Aug 14, 2026).
Free · no account needed

Watch Tapestry Inc in the live analysis

One click puts Tapestry Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.