SHOO
Steven Madden Ltd
Price:  
41.45 
USD
Volume:  
461,422.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHOO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Steven Madden Ltd (SHOO) is 49.81 USD. This SHOO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.45 USD, the upside of Steven Madden Ltd is %.

The range of the Intrinsic Value is 37.59 - 77.79 USD

41.45 USD
Stock Price
49.81 USD
Intrinsic Value
Intrinsic Value Details

SHOO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.59 - 77.79 49.81 20.2%
DCF (Growth 10y) 40.53 - 78.23 52.08 25.6%
DCF (EBITDA 5y) 37.53 - 51.02 41.49 0.1%
DCF (EBITDA 10y) 42.48 - 58.03 47.43 14.4%
Fair Value 60.93 - 60.93 60.93 46.99%
P/E 39.45 - 65.22 50.65 22.2%
EV/EBITDA 26.47 - 50.24 37.33 -10.0%
EPV 105.43 - 129.28 117.36 183.1%
DDM - Stable 15.93 - 39.42 27.67 -33.2%
DDM - Multi 19.23 - 36.02 24.98 -39.7%

SHOO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,039.53
Beta 1.11
Outstanding shares (mil) 73.33
Enterprise Value (mil) 2,908.03
Market risk premium 4.60%
Cost of Equity 11.14%
Cost of Debt 5.00%
WACC 7.52%