GCO
Genesco Inc
Price:  
22.25 
USD
Volume:  
106,623.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GCO Intrinsic Value

884.90 %
Upside

What is the intrinsic value of GCO?

As of 2025-07-06, the Intrinsic Value of Genesco Inc (GCO) is 219.13 USD. This GCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.25 USD, the upside of Genesco Inc is 884.90%.

The range of the Intrinsic Value is 113.46 - 2,132.51 USD

Is GCO undervalued or overvalued?

Based on its market price of 22.25 USD and our intrinsic valuation, Genesco Inc (GCO) is undervalued by 884.90%.

22.25 USD
Stock Price
219.13 USD
Intrinsic Value
Intrinsic Value Details

GCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 113.46 - 2,132.51 219.13 884.9%
DCF (Growth 10y) 128.15 - 2,184.52 236.84 964.4%
DCF (EBITDA 5y) 67.62 - 101.92 83.45 275.0%
DCF (EBITDA 10y) 88.92 - 138.59 110.85 398.2%
Fair Value -7.31 - -7.31 -7.31 -132.87%
P/E (11.41) - 21.78 4.19 -81.2%
EV/EBITDA 23.58 - 47.64 34.31 54.2%
EPV 25.97 - 50.56 38.26 72.0%
DDM - Stable (20.10) - (108.94) (64.52) -390.0%
DDM - Multi 111.26 - 470.69 180.20 709.9%

GCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 239.85
Beta 2.07
Outstanding shares (mil) 10.78
Enterprise Value (mil) 339.14
Market risk premium 4.60%
Cost of Equity 6.65%
Cost of Debt 9.26%
WACC 6.50%