SHOE CARNIVAL INC (SCVL)
Retail-Shoe Stores · Consumer Discretionary · $1.1B
Intrinsic Value (Consensus)
$25.18
Current Price
$38.00
Margin of Safety
-33.7%
33.7% Above Intrinsic Value
Value: $25
Price: $38
Valuation Model Estimates
Current Price: $38.00
DCF (Discounted Cash Flow)
$11.95
Graham Number
$32.33
Earnings Power Value
$18.45
Relative Value (P/E)
$38.00
Dividend Discount Model
$2.05
Consensus Value
$25.18
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.90
- EPS (Forward)
- $1.94
- Book Value
- $24.46
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 7.6%
- Debt/Equity
- —
- Revenue Growth
- -5.6%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance