SCVL
Shoe Carnival Inc
Price:  
36.93 
USD
Volume:  
210,621.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCVL Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Shoe Carnival Inc (SCVL) is 44.06 USD. This SCVL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.93 USD, the upside of Shoe Carnival Inc is %.

The range of the Intrinsic Value is 33.70 - 66.75 USD

36.93 USD
Stock Price
44.06 USD
Intrinsic Value
Intrinsic Value Details

SCVL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.70 - 66.75 44.06 19.3%
DCF (Growth 10y) 35.46 - 68.56 45.90 24.3%
DCF (EBITDA 5y) 33.68 - 61.79 40.77 10.4%
DCF (EBITDA 10y) 35.69 - 65.09 43.75 18.5%
Fair Value 67.56 - 67.56 67.56 82.95%
P/E 22.93 - 31.35 24.76 -33.0%
EV/EBITDA 26.97 - 50.30 33.25 -10.0%
EPV 41.02 - 69.68 55.35 49.9%
DDM - Stable 12.74 - 41.40 27.07 -26.7%
DDM - Multi 14.03 - 39.86 21.23 -42.5%

SCVL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,001.91
Beta 0.82
Outstanding shares (mil) 27.13
Enterprise Value (mil) 902.91
Market risk premium 4.60%
Cost of Equity 10.86%
Cost of Debt 4.62%
WACC 7.17%