SCVL
Shoe Carnival Inc
Price:  
31.73 
USD
Volume:  
175,067.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCVL Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Shoe Carnival Inc (SCVL) is 64.62 USD. This SCVL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.73 USD, the upside of Shoe Carnival Inc is %.

The range of the Intrinsic Value is 51.77 - 87.53 USD

31.73 USD
Stock Price
64.62 USD
Intrinsic Value
Intrinsic Value Details

SCVL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 51.77 - 87.53 64.62 103.6%
DCF (Growth 10y) 55.37 - 90.97 68.23 115.0%
DCF (EBITDA 5y) 43.54 - 60.36 48.26 52.1%
DCF (EBITDA 10y) 49.23 - 68.17 55.30 74.3%
Fair Value 73.17 - 73.17 73.17 130.59%
P/E 24.47 - 32.02 28.15 -11.3%
EV/EBITDA 27.58 - 38.79 32.51 2.4%
EPV 37.85 - 54.45 46.15 45.4%
DDM - Stable 15.79 - 39.08 27.43 -13.5%
DDM - Multi 24.34 - 49.20 32.79 3.3%

SCVL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 860.83
Beta 0.79
Outstanding shares (mil) 27.13
Enterprise Value (mil) 800.93
Market risk premium 4.60%
Cost of Equity 10.36%
Cost of Debt 4.62%
WACC 6.91%