SCVL - NASDAQ
Shoe Carnival, Inc.
$17.04
-2.0%Shoe Carnival, Inc., together with its subsidiaries, operates as a family footwear retailer in the United States. The company offers range of dress, casual, work, and athletic shoes, as well as sandals and boots for men, women, and children; and various accessories. As of January 29, 2022, it operated 372 stores in 35 states and Puerto Rico under the Shoe Carnival banner; and 21 locations across the Southeast under the Shoe Station banner. The company also sells its products through online shopping at shoecarnival.com, as well as through mobile application. Shoe Carnival, Inc. was founded in 1978 and is headquartered in Evansville, Indiana.
At a Glance
Live SnapshotShoe Carnival, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $35.7M | $17.8M | $8.9M | $4.5M | $2.2M | $1.1M | $557.0K | $278.5K | $139.3K | $69.6K |
| Maintenance CapEx | -$4.5M | -$2.2M | -$1.1M | -$559.0K | -$279.5K | -$139.7K | -$69.9K | -$34.9K | -$17.5K | -$8.7K |
| Owner Earnings | $31.2M | $15.6M | $7.8M | $3.9M | $1.9M | $974.3K | $487.2K | $243.6K | $121.8K | $60.9K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $28.9M | $13.4M | $6.2M | $2.9M | $1.3M | $614.0K | $284.3K | $131.6K | $60.9K | $28.2K |
Related Guides
Continue your SCVL research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.