STEVEN MADDEN, LTD. (SHOO)
Footwear, (No Rubber) · Consumer Discretionary · $921M
Intrinsic Value (Consensus)
$13.10
Current Price
$12.60
Margin of Safety
+4%
4% Below Intrinsic Value
Value: $13
Price: $13
Valuation Model Estimates
Current Price: $12.60
DCF (Discounted Cash Flow)
$20.74
Graham Number
$12.96
Earnings Power Value
$6.12
Relative Value (P/E)
$12.60
Dividend Discount Model
Not applicable
—
Consensus Value
$13.10
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)
- $0.63
- EPS (Forward)
- $0.64
- Book Value
- $11.86
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- -2.1%
- Debt/Equity
- 27%
- Revenue Growth
- 11.0%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance