GCO
Genesco Inc
Price:  
26.53 
USD
Volume:  
110,897.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GCO Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Genesco Inc (GCO) is 154.40 USD. This GCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.53 USD, the upside of Genesco Inc is %.

The range of the Intrinsic Value is 94.67 - 453.17 USD

26.53 USD
Stock Price
154.40 USD
Intrinsic Value
Intrinsic Value Details

GCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 94.67 - 453.17 154.40 482.0%
DCF (Growth 10y) 105.85 - 464.61 166.13 526.2%
DCF (EBITDA 5y) 58.81 - 67.79 63.48 139.3%
DCF (EBITDA 10y) 75.97 - 92.69 84.14 217.2%
Fair Value -36.74 - -36.74 -36.74 -238.49%
P/E (11.93) - 1.89 (5.44) -120.5%
EV/EBITDA 26.37 - 29.49 27.79 4.8%
EPV 72.55 - 102.15 87.35 229.3%
DDM - Stable (21.86) - (135.44) (78.65) -396.5%
DDM - Multi 77.88 - 377.06 129.31 387.4%

GCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 304.56
Beta 1.92
Outstanding shares (mil) 11.48
Enterprise Value (mil) 304.09
Market risk premium 4.60%
Cost of Equity 6.34%
Cost of Debt 13.04%
WACC 6.70%