As of 2024-09-09, the Intrinsic Value of Steven Madden Ltd (SHOO) is
48.47 USD. This SHOO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.11 USD, the upside of Steven Madden Ltd is
%.
The range of the Intrinsic Value is 37.82 - 70.36 USD
48.47 USD
Intrinsic Value
SHOO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.82 - 70.36 |
48.47 |
12.4% |
| DCF (Growth 10y) |
44.69 - 79.08 |
56.01 |
29.9% |
| DCF (EBITDA 5y) |
35.77 - 47.64 |
41.83 |
-3.0% |
| DCF (EBITDA 10y) |
43.23 - 57.54 |
50.28 |
16.6% |
| Fair Value |
61.83 - 61.83 |
61.83 |
43.41% |
| P/E |
43.09 - 53.71 |
47.15 |
9.4% |
| EV/EBITDA |
31.52 - 45.16 |
38.26 |
-11.2% |
| EPV |
114.48 - 140.80 |
127.64 |
196.1% |
| DDM - Stable |
16.30 - 39.53 |
27.92 |
-35.2% |
| DDM - Multi |
21.81 - 40.09 |
28.16 |
-34.7% |
SHOO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,130.65 |
| Beta |
1.06 |
| Outstanding shares (mil) |
72.62 |
| Enterprise Value (mil) |
2,950.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.12% |
| Cost of Debt |
5.00% |
| WACC |
7.01% |