Macy's, Inc. (M) presents a deeply negative liquidation recovery posture for equity holders as of January 31, 2026, consistent with MFFAIS's computed cash liquidation value of -$6.0B and operating liquidation value of -$1.6B. The asset-side haircut analysis is straightforward: cash of $1.25B recovers at par; net receivables of $628M recover at roughly $565-595M (90-95%); inventory of $4.41B recovers at approximately $2.65B (60%); PP&E gross of ~$6.8B (net $2.6B after $4.26B accumulated depreciation) recovers at 50-70% of net book value, roughly $1.3-1.8B; intangibles including $828M goodwill, $376M indefinite-lived trademarks, and $44M finite intangibles recover at $0 under liquidation convention; and capitalized software of $817M net also recovers at $0. The $2.13B operating lease ROU asset is offset by $3.12B in operating lease liabilities — the net lease position is structurally negative before any wind-down friction costs. On the liability side, long-term debt (notional $2.44B, carrying $2.43B) remains at face; total current liabilities of $4.49B including $1.81B merchandise accounts payable, $2.62B accrued liabilities, and $361M current operating lease liabilities are all at face. Noncurrent liabilities include $2.76B long-term operating lease obligations, $876M other noncurrent liabilities, and $805M net deferred tax liabilities — all treated at face under liquidation. The pension/post-retirement settlement charge of $67M in the current period signals continued cash drain from legacy defined benefit obligations; future benefit payments under the pension plan aggregate approximately $1.2B over the next decade. Purchase obligations increased to $3.6B from $2.9B year-over-year, primarily merchandise and outsourcing commitments due within one year — these do not extinguish on wind-down. The company issued $700M+ in new 7.375% Senior Notes due 2033 during fiscal 2025 (per Exhibit 4.11) while retiring higher-cost legacy paper, reducing gross debt notional from $2.79B to $2.44B; this improved the near-term maturity profile but added long-dated fixed obligations. The $328M litigation settlement gain reported in the income statement improved net income materially and is non-recurring. Accumulated other comprehensive loss stands at -$392M, driven entirely by pension/post-retirement plan items. The company repurchased 17.7M shares for $251M in fiscal 2025 (avg $14.21/share), consuming liquidity. Filing discusses pension funded status and benefit payment obligations in MD&A/footnotes but the projected benefit obligation and plan asset fair values are not separately XBRL-tagged at the summary level in TAG_CONTEXT, limiting direct tag-level citation of net pension underfunding.
▼ Community Notes