As of 2024-12-12, the Intrinsic Value of Caleres Inc (CAL) is
59.04 USD. This CAL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.07 USD, the upside of Caleres Inc is
126.50%.
The range of the Intrinsic Value is 47.76 - 77.67 USD
59.04 USD
Intrinsic Value
CAL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.76 - 77.67 |
59.04 |
126.5% |
| DCF (Growth 10y) |
53.66 - 85.36 |
65.68 |
151.9% |
| DCF (EBITDA 5y) |
37.89 - 55.86 |
46.92 |
80.0% |
| DCF (EBITDA 10y) |
46.08 - 66.39 |
55.69 |
113.6% |
| Fair Value |
116.21 - 116.21 |
116.21 |
345.75% |
| P/E |
47.77 - 61.54 |
57.71 |
121.4% |
| EV/EBITDA |
31.35 - 50.86 |
37.55 |
44.0% |
| EPV |
54.08 - 77.56 |
65.82 |
152.5% |
| DDM - Stable |
29.77 - 63.49 |
46.63 |
78.8% |
| DDM - Multi |
31.31 - 54.05 |
39.84 |
52.8% |
CAL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
917.66 |
| Beta |
0.75 |
| Outstanding shares (mil) |
35.20 |
| Enterprise Value (mil) |
1,012.41 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.26% |
| Cost of Debt |
4.28% |
| WACC |
8.35% |