As of 2024-12-15, the Intrinsic Value of Shoe Carnival Inc (SCVL) is 58.44 USD. This SCVL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.27 USD, the upside of Shoe Carnival Inc is 70.50%.

The range of the Intrinsic Value is 44.73 - 86.66 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	44.73 - 86.66	58.44	70.5%
DCF (Growth 10y)	48.44 - 90.99	62.41	82.1%
DCF (EBITDA 5y)	33.72 - 48.05	39.39	14.9%
DCF (EBITDA 10y)	39.34 - 55.75	45.88	33.9%
Fair Value	68.66 - 68.66	68.66	100.35%
P/E	20.85 - 35.32	28.90	-15.7%
EV/EBITDA	25.75 - 37.98	31.48	-8.2%
EPV	53.48 - 78.17	65.83	92.1%
DDM - Stable	19.98 - 58.74	39.36	14.8%
DDM - Multi	25.09 - 59.40	35.49	3.6%