As of 2025-01-22, the Intrinsic Value of Shoe Carnival Inc (SCVL) is
42.12 USD. This SCVL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.59 USD, the upside of Shoe Carnival Inc is
37.70%.
The range of the Intrinsic Value is 33.89 - 56.85 USD
42.12 USD
Intrinsic Value
SCVL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.89 - 56.85 |
42.12 |
37.7% |
| DCF (Growth 10y) |
37.04 - 60.70 |
45.57 |
49.0% |
| DCF (EBITDA 5y) |
33.16 - 42.76 |
36.43 |
19.1% |
| DCF (EBITDA 10y) |
36.43 - 48.51 |
40.91 |
33.7% |
| Fair Value |
68.66 - 68.66 |
68.66 |
124.46% |
| P/E |
19.40 - 32.02 |
28.28 |
-7.5% |
| EV/EBITDA |
27.16 - 35.05 |
29.97 |
-2.0% |
| EPV |
42.82 - 61.97 |
52.39 |
71.3% |
| DDM - Stable |
14.01 - 34.37 |
24.19 |
-20.9% |
| DDM - Multi |
17.07 - 34.00 |
22.86 |
-25.3% |
SCVL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
831.13 |
| Beta |
1.41 |
| Outstanding shares (mil) |
27.17 |
| Enterprise Value (mil) |
753.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.96% |
| Cost of Debt |
4.48% |
| WACC |
7.16% |