CAL
Caleres Inc
Price:  
36.16 
USD
Volume:  
613,052.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAL Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Caleres Inc (CAL) is 55.06 USD. This CAL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.16 USD, the upside of Caleres Inc is %.

The range of the Intrinsic Value is 42.98 - 76.47 USD

36.16 USD
Stock Price
55.06 USD
Intrinsic Value
Intrinsic Value Details

CAL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.98 - 76.47 55.06 52.3%
DCF (Growth 10y) 49.58 - 86.74 63.06 74.4%
DCF (EBITDA 5y) 38.08 - 49.06 42.28 16.9%
DCF (EBITDA 10y) 45.40 - 61.96 52.13 44.2%
Fair Value 121.75 - 121.75 121.75 236.69%
P/E 38.13 - 74.80 46.18 27.7%
EV/EBITDA 31.44 - 40.59 34.78 -3.8%
EPV 47.41 - 74.52 60.96 68.6%
DDM - Stable 29.24 - 67.02 48.13 33.1%
DDM - Multi 29.69 - 56.82 39.38 8.9%

CAL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,272.11
Beta 1.45
Outstanding shares (mil) 35.18
Enterprise Value (mil) 1,432.75
Market risk premium 4.60%
Cost of Equity 9.60%
Cost of Debt 4.34%
WACC 8.86%