SHOO
Steven Madden Ltd
Price:  
43.11 
USD
Volume:  
513,915.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHOO Intrinsic Value

%
Upside

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

43.11 USD
Stock Price
48.47 USD
Intrinsic Value
Intrinsic Value Details

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%