As of 2024-10-09, the Intrinsic Value of Cato Corp (CATO) is
20.28 USD. This CATO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.58 USD, the upside of Cato Corp is
263.40%.
The range of the Intrinsic Value is 15.40 - 30.98 USD
20.28 USD
Intrinsic Value
CATO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.40 - 30.98 |
20.28 |
263.4% |
| DCF (Growth 10y) |
23.42 - 45.01 |
30.19 |
441.1% |
| DCF (EBITDA 5y) |
7.50 - 8.22 |
7.76 |
39.1% |
| DCF (EBITDA 10y) |
11.86 - 12.84 |
12.23 |
119.3% |
| Fair Value |
-4.48 - -4.48 |
-4.48 |
-180.27% |
| P/E |
(7.74) - (9.01) |
(8.44) |
-251.3% |
| EV/EBITDA |
(0.61) - 2.71 |
0.95 |
-83.0% |
| EPV |
15.15 - 16.01 |
15.58 |
179.2% |
| DDM - Stable |
(9.68) - (32.36) |
(21.02) |
-476.7% |
| DDM - Multi |
10.32 - 26.93 |
14.94 |
167.8% |
CATO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
114.78 |
| Beta |
0.16 |
| Outstanding shares (mil) |
20.57 |
| Enterprise Value (mil) |
84.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.48% |
| Cost of Debt |
5.00% |
| WACC |
5.09% |