As of 2025-01-22, the Intrinsic Value of Genesco Inc (GCO) is
118.60 USD. This GCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.34 USD, the upside of Genesco Inc is
194.00%.
The range of the Intrinsic Value is 71.55 - 311.17 USD
118.60 USD
Intrinsic Value
GCO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
71.55 - 311.17 |
118.60 |
194.0% |
| DCF (Growth 10y) |
126.75 - 512.34 |
202.84 |
402.8% |
| DCF (EBITDA 5y) |
77.78 - 101.24 |
90.22 |
123.6% |
| DCF (EBITDA 10y) |
108.82 - 148.21 |
128.41 |
218.3% |
| Fair Value |
-58.17 - -58.17 |
-58.17 |
-244.19% |
| P/E |
(17.31) - 2.03 |
(10.34) |
-125.6% |
| EV/EBITDA |
21.62 - 37.26 |
30.57 |
-24.2% |
| EPV |
66.08 - 93.35 |
79.72 |
97.6% |
| DDM - Stable |
(31.47) - (193.96) |
(112.72) |
-379.4% |
| DDM - Multi |
98.19 - 470.45 |
162.47 |
302.8% |
GCO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
452.21 |
| Beta |
1.85 |
| Outstanding shares (mil) |
11.21 |
| Enterprise Value (mil) |
518.75 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.63% |
| Cost of Debt |
15.11% |
| WACC |
6.97% |