Shoe Carnival, Inc. logo SCVL - Shoe Carnival, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 6
HOLD 9
SELL 0
STRONG
SELL
0
| PRICE TARGET: $22.00 DETAILS
HIGH: $22.00
LOW: $22.00
MEDIAN: $22.00
CONSENSUS: $22.00
UPSIDE: 42.95%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 56.8% below fair value
Current Price $15.39
Bear Case $28.52 85.3% upside ($28.52 - $15.39) / $15.39 = 85.3% $2.68 × 12x P/E
Fair Value $35.65 131.6% upside ($35.65 - $15.39) / $15.39 = 131.6% $2.68 × 15x P/E
Bull Case $42.78 178.0% upside ($42.78 - $15.39) / $15.39 = 178.0% $2.68 × 18x P/E

Adjust Assumptions

15.0x
2.68$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 5.7x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $22.00 from 15 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $35.65 per share.

Warnings

The company's reported profits differ from official accounting profits by 41%. Check what costs are being left out of the adjusted number.
Wall Street's average price target is $22.00 (from 15 analysts). Our estimate is 83% above the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples