As of 2025-07-06, the Intrinsic Value of Caleres Inc (CAL) is 48.24 USD. This CAL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.03 USD, the upside of Caleres Inc is 243.90%.
The range of the Intrinsic Value is 38.24 - 65.06 USD
Based on its market price of 14.03 USD and our intrinsic valuation, Caleres Inc (CAL) is undervalued by 243.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.24 - 65.06 | 48.24 | 243.9% |
| DCF (Growth 10y) | 41.01 - 67.40 | 50.91 | 262.8% |
| DCF (EBITDA 5y) | 26.13 - 30.02 | 27.76 | 97.8% |
| DCF (EBITDA 10y) | 32.63 - 39.36 | 35.60 | 153.7% |
| Fair Value | 16.75 - 16.75 | 16.75 | 19.38% |
| P/E | 26.06 - 45.49 | 31.56 | 124.9% |
| EV/EBITDA | (60.78) - 17.77 | (23.54) | -267.8% |
| EPV | 56.49 - 81.46 | 68.98 | 391.6% |
| DDM - Stable | 25.31 - 52.35 | 38.83 | 176.8% |
| DDM - Multi | 26.70 - 44.19 | 33.39 | 138.0% |
| Market Cap (mil) | 478.28 |
| Beta | 0.76 |
| Outstanding shares (mil) | 34.09 |
| Enterprise Value (mil) | 703.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.01% |
| Cost of Debt | 5.76% |
| WACC | 7.00% |