SCVL
Shoe Carnival Inc
Price:  
20.07 
USD
Volume:  
374,912.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCVL Intrinsic Value

121.60 %
Upside

What is the intrinsic value of SCVL?

As of 2025-06-17, the Intrinsic Value of Shoe Carnival Inc (SCVL) is 44.47 USD. This SCVL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.07 USD, the upside of Shoe Carnival Inc is 121.60%.

The range of the Intrinsic Value is 37.37 - 55.91 USD

Is SCVL undervalued or overvalued?

Based on its market price of 20.07 USD and our intrinsic valuation, Shoe Carnival Inc (SCVL) is undervalued by 121.60%.

20.07 USD
Stock Price
44.47 USD
Intrinsic Value
Intrinsic Value Details

SCVL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.37 - 55.91 44.47 121.6%
DCF (Growth 10y) 38.14 - 54.99 44.63 122.4%
DCF (EBITDA 5y) 31.67 - 41.71 36.53 82.0%
DCF (EBITDA 10y) 35.61 - 46.50 40.73 102.9%
Fair Value 60.21 - 60.21 60.21 200.01%
P/E 18.45 - 22.55 20.62 2.8%
EV/EBITDA 23.19 - 37.81 30.27 50.8%
EPV 37.29 - 47.78 42.53 111.9%
DDM - Stable 16.46 - 35.65 26.06 29.8%
DDM - Multi 21.16 - 36.43 26.84 33.7%

SCVL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 548.51
Beta 1.10
Outstanding shares (mil) 27.33
Enterprise Value (mil) 470.04
Market risk premium 4.60%
Cost of Equity 8.66%
Cost of Debt 4.48%
WACC 6.01%