CRI
Carter's Inc
Price:  
64.96 
USD
Volume:  
1,009,218.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Carter Intrinsic Value

%
Upside

As of 2024-06-13, the Intrinsic Value of Carter's Inc (CRI) is 86.78 USD. This Carter valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.96 USD, the upside of Carter's Inc is %.

The range of the Intrinsic Value is 72.71 - 107.73 USD

64.96 USD
Stock Price
86.78 USD
Intrinsic Value
Intrinsic Value Details

Carter Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 72.71 - 107.73 86.78 33.6%
DCF (Growth 10y) 77.03 - 110.47 90.55 39.4%
DCF (EBITDA 5y) 74.95 - 103.25 91.31 40.6%
DCF (EBITDA 10y) 79.51 - 108.72 95.08 46.4%
Fair Value 165.07 - 165.07 165.07 154.11%
P/E 73.38 - 114.74 88.18 35.8%
EV/EBITDA 75.91 - 122.32 99.13 52.6%
EPV 88.28 - 115.96 102.12 57.2%
DDM - Stable 48.51 - 91.68 70.10 7.9%
DDM - Multi 51.82 - 75.64 61.47 -5.4%

Carter Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,371.04
Beta 1.02
Outstanding shares (mil) 36.50
Enterprise Value (mil) 2,601.01
Market risk premium 4.60%
Cost of Equity 9.49%
Cost of Debt 5.42%
WACC 8.60%