CAL
Caleres Inc
Price:  
13.13 
USD
Volume:  
651,834.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAL Intrinsic Value

270.80 %
Upside

What is the intrinsic value of CAL?

As of 2025-06-20, the Intrinsic Value of Caleres Inc (CAL) is 48.69 USD. This CAL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.13 USD, the upside of Caleres Inc is 270.80%.

The range of the Intrinsic Value is 38.16 - 66.88 USD

Is CAL undervalued or overvalued?

Based on its market price of 13.13 USD and our intrinsic valuation, Caleres Inc (CAL) is undervalued by 270.80%.

13.13 USD
Stock Price
48.69 USD
Intrinsic Value
Intrinsic Value Details

CAL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 38.16 - 66.88 48.69 270.8%
DCF (Growth 10y) 40.92 - 69.28 51.37 291.3%
DCF (EBITDA 5y) 23.54 - 29.91 26.58 102.4%
DCF (EBITDA 10y) 30.62 - 39.48 34.73 164.5%
Fair Value 16.75 - 16.75 16.75 27.57%
P/E 24.06 - 32.56 26.75 103.8%
EV/EBITDA (52.93) - 16.14 (22.76) -273.4%
EPV 56.38 - 83.36 69.87 432.1%
DDM - Stable 24.83 - 52.91 38.87 196.0%
DDM - Multi 26.11 - 44.73 33.10 152.1%

CAL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 447.60
Beta 0.78
Outstanding shares (mil) 34.09
Enterprise Value (mil) 672.96
Market risk premium 4.60%
Cost of Equity 8.07%
Cost of Debt 5.76%
WACC 6.95%