As of 2025-05-23, the Intrinsic Value of Steven Madden Ltd (SHOO) is 38.25 USD. This SHOO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.07 USD, the upside of Steven Madden Ltd is 52.60%.
The range of the Intrinsic Value is 33.73 - 44.54 USD
Based on its market price of 25.07 USD and our intrinsic valuation, Steven Madden Ltd (SHOO) is undervalued by 52.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.73 - 44.54 | 38.25 | 52.6% |
| DCF (Growth 10y) | 40.66 - 52.88 | 45.80 | 82.7% |
| DCF (EBITDA 5y) | 33.63 - 41.10 | 35.78 | 42.7% |
| DCF (EBITDA 10y) | 38.83 - 47.14 | 41.54 | 65.7% |
| Fair Value | 58.35 - 58.35 | 58.35 | 132.73% |
| P/E | 36.56 - 53.60 | 45.31 | 80.7% |
| EV/EBITDA | 25.44 - 42.49 | 32.35 | 29.1% |
| EPV | 119.65 - 141.01 | 130.33 | 419.9% |
| DDM - Stable | 13.92 - 25.36 | 19.64 | -21.7% |
| DDM - Multi | 19.87 - 28.24 | 23.33 | -6.9% |
| Market Cap (mil) | 1,819.58 |
| Beta | 0.79 |
| Outstanding shares (mil) | 72.58 |
| Enterprise Value (mil) | 1,629.66 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.51% |
| Cost of Debt | 5.00% |
| WACC | 7.18% |