Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.1x - 1.3x | 1.2x |
| Historical Pb Multiple | 1.2x - 2.2x | 1.5x |
| Fair Value | $27.11 - $29.97 | $28.54 |
| Upside | 34.1% - 48.2% | 41.2% |
| Benchmarks | - | Full Ticker |
| Caleres, Inc. | - | NYSE:CAL |
| Designer Brands Inc. | - | NYSE:DBI |
| Genesco Inc. | - | NYSE:GCO |
| Foot Locker, Inc. | - | NYSE:FL |
| Best Buy Co., Inc. | - | NYSE:BBY |
| Shoe Carnival, Inc. | - | NasdaqGS:SCVL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CAL | DBI | GCO | FL | BBY | SCVL | |||
| NYSE:CAL | NYSE:DBI | NYSE:GCO | NYSE:FL | NYSE:BBY | NasdaqGS:SCVL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.2% | NM- | NM- | -48.4% | -9.7% | 11.5% | ||
| 3Y CAGR | -7.8% | NM- | NM- | -72.8% | -27.7% | -21.9% | ||
| Latest Twelve Months | -49.9% | -256.0% | 43.4% | 1.4% | -29.0% | -11.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.1% | -1.3% | 1.0% | 2.9% | 3.5% | 6.9% | ||
| Prior Fiscal Year | 5.8% | 0.9% | -1.0% | -4.0% | 2.9% | 6.2% | ||
| Latest Fiscal Year | 3.8% | -0.4% | -0.8% | 0.2% | 2.2% | 6.1% | ||
| Latest Twelve Months | 3.0% | -1.0% | -0.7% | -4.5% | 2.1% | 5.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.4% | -0.1% | 4.4% | 8.7% | 48.0% | 19.2% | ||
| Prior Fiscal Year | 33.4% | 7.3% | -4.0% | -10.7% | 42.4% | 13.2% | ||
| Latest Twelve Months | 13.7% | -9.2% | -3.1% | -12.9% | 30.2% | 10.5% | ||
| Next Fiscal Year | 12.3% | -20.1% | 3.0% | 3.9% | 47.0% | 7.6% | ||
| Two Fiscal Years Forward | 15.0% | -16.0% | 4.2% | 4.8% | 50.0% | 7.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 0.0x | 0.1x | 0.3x | 0.3x | 0.5x | ||
| Price / LTM EPS | 5.8x | -4.9x | -15.1x | -6.8x | 16.2x | 8.4x | ||
| Price / Book | 0.8x | 0.5x | 0.5x | 0.9x | 5.2x | 0.8x | ||
| Price / Fwd Book | 0.8x | 0.9x | 0.5x | 0.8x | 5.2x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.8x | 5.2x | |||||
| Historical P/B Ratio | 1.2x | 1.5x | 2.2x | |||||
| Selected P/B Multiple | 1.1x | 1.2x | 1.3x | |||||
| (x) Book Value | 654 | 654 | 654 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CAL | DBI | GCO | FL | BBY | SCVL | |
| Value of Common Equity | 464 | 140 | 247 | 2,398 | 14,276 | 553 | |
| (/) Shares Outstanding | 33.8 | 48.8 | 10.8 | 95.3 | 211.3 | 27.3 | |
| Implied Stock Price | 13.72 | 2.87 | 22.96 | 25.17 | 67.55 | 20.22 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 13.72 | 2.87 | 22.96 | 25.17 | 67.55 | 20.22 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |