As of 2025-10-22, the Intrinsic Value of Shoe Carnival Inc (SCVL) is 38.96 USD. This SCVL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.48 USD, the upside of Shoe Carnival Inc is 100.00%.
The range of the Intrinsic Value is 33.10 - 48.20 USD
Based on its market price of 19.48 USD and our intrinsic valuation, Shoe Carnival Inc (SCVL) is undervalued by 100.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.10 - 48.20 | 38.96 | 100.0% |
| DCF (Growth 10y) | 36.09 - 51.24 | 42.00 | 115.6% |
| DCF (EBITDA 5y) | 27.51 - 55.58 | 37.41 | 92.1% |
| DCF (EBITDA 10y) | 31.15 - 57.45 | 40.38 | 107.3% |
| Fair Value | 67.00 - 67.00 | 67.00 | 243.96% |
| P/E | 15.60 - 20.02 | 19.50 | 0.1% |
| EV/EBITDA | 19.70 - 51.08 | 32.66 | 67.7% |
| EPV | 35.50 - 45.03 | 40.26 | 106.7% |
| DDM - Stable | 14.57 - 30.46 | 22.51 | 15.6% |
| DDM - Multi | 19.58 - 32.36 | 24.44 | 25.4% |
| Market Cap (mil) | 533.17 |
| Beta | 1.26 |
| Outstanding shares (mil) | 27.37 |
| Enterprise Value (mil) | 533.17 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.36% |
| Cost of Debt | 4.48% |
| WACC | 6.36% |