Logo Spółki Shoe Carnival, Inc.: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 22.19
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 52.0

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).


EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 7.7 16.8 1.9
Shoe Carnival, Inc. 2.4 8.6 0.9
Mediana / Shoe Carnival, Inc. 3.3 2.0 2.2


Pozostałe spółki z branży Apparel - Retail
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Topsports International Holdings Limited 6110.HK 2,474 7.5 13.8 2.0 HKSE
The Cato Corporation CATO 56 2.4 -2.0 0.3 New York Stock Exchange
I.C.C. International Public Company Limited ICC.BK 386 13.3 6.0 0.3 Thailand
GoPro, Inc. 0R1C.L 226 -1.5 -2.0 2.2 London Stock Exchange
AOKI Holdings Inc. 8214.T 1,015 5.8 15.5 1.0 Tokyo
Honeys Holdings Co., Ltd. 2792.T 290 7.7 10.4 1.0 Tokyo
New Wave Group AB (publ) 0KIZ.L 1,470 9.0 15.4 2.0 London Stock Exchange
Duluth Holdings Inc. DLTH 81 14.2 -1.4 0.4 NASDAQ Global Select
Aoyama Trading Co., Ltd. 8219.T 782 5.1 12.3 0.7 Tokyo
Forus S.A. FORUS.SN 555 6.0 17.9 2.2 Santiago
Victoria's Secret & Co. VSCO 1,797 -1.8 10.5 2.7 New York Stock Exchange
PVH Corp. 0KEQ.L 3,666 0.3 9.8 0.9 London Stock Exchange
Trent Limited TRENT.NS 21,830 67.2 123.4 35.0 National Stock Exchange of India
Destination XL Group, Inc. DXLG 68 -10.2 -25.4 0.5 NASDAQ Global Market
Mac House Co.,Ltd. 7603.T 61 -8.7 -4.6 5.4 Tokyo
Fiskars Oyj Abp 0L9Q.L 1,289 4.8 63.7 1.4 London Stock Exchange
Abercrombie & Fitch Co. ANF 4,467 4.4 8.7 3.9 New York Stock Exchange
Designer Brands Inc. DBI 162 -13.9 -5.5 0.6 New York Stock Exchange
Yondoshi Holdings Inc. 8008.T 256 6.9 27.2 1.0 Tokyo
Wittchen S.A. WTN.WA 89 3.3 9.6 1.7 Warsaw Stock Exchange
EEKA Fashion Holdings Limited 3709.HK 638 6.0 9.9 1.0 HKSE
Genesco Inc. GCO 282 -4.7 -17.1 0.5 New York Stock Exchange
Ningbo Peacebird Fashion Co.,Ltd. 603877.SS 952 10.7 31.3 1.5 Shanghai
Citi Trends, Inc. CTRN 264 -7.5 -6.6 2.4 NASDAQ Global Select
The Buckle, Inc. BKE 2,839 10.6 14.2 6.3 New York Stock Exchange
LGI Homes, Inc. 0JSI.L 1,563 -1.1 9.8 0.7 London Stock Exchange
The Gap, Inc. 0ITS.L 7,739 3.5 10.5 2.8 London Stock Exchange
SMCP S.A. SMCP.PA 348 -0.8 -21.4 0.4 Paris
ABC-Mart,Inc. 2670.T 5,036 13.7 16.4 2.0 Tokyo
Symphony Holdings Limited 1223.HK 395 28.3 -21.6 1.3 HKSE
Turtle Beach Corporation 0ZNF.L 319 6.3 19.6 2.6 London Stock Exchange
Urban Outfitters, Inc. URBN 6,899 8.9 15.8 2.9 NASDAQ Global Select
Zumiez Inc. ZUMZ 276 7.3 381.3 0.9 NASDAQ Global Select
Fast Retailing Co., Ltd. 9983.T 99,111 20.0 37.9 7.1 Tokyo
American Eagle Outfitters, Inc. AEO 2,205 1.1 11.9 1.6 New York Stock Exchange
Boozt AB (publ) BOOZT.ST 541 6.2 15.9 1.9 Stockholm Stock Exchange
CCC S.A. CCC.WA 3,476 4.6 11.8 5.1 Warsaw Stock Exchange
Amagasa Co., Ltd. 3070.T 73 -28.0 -12.7 32.2 Tokyo
Japan Craft Holdings Co., Ltd. 7135.T 56 -17.3 -13.3 2.1 Tokyo
Guess', Inc. GES 688 -5.7 46.9 1.4 New York Stock Exchange
Boozt AB (publ) 0RPY.L 542 6.2 15.9 1.9 London Stock Exchange
Ralph Lauren Corporation 0KTS.L 17,594 12.8 22.3 7.0 London Stock Exchange
Forbo Holding AG 0QKD.L 1,357 7.2 11.5 1.7 London Stock Exchange
PulteGroup, Inc. 0KS6.L 25,274 6.7 9.3 2.0 London Stock Exchange
Marimekko Oyj 0JX9.L 580 12.6 20.5 6.2 London Stock Exchange
Polaris Inc. 0KJQ.L 3,255 3.0 82.3 2.7 London Stock Exchange
The TJX Companies, Inc. 0LCE.L 147,619 18.2 31.1 17.7 London Stock Exchange
Under Armour, Inc. 0R2I.L 2,128 4.3 21.7 1.2 London Stock Exchange
Hermès International Société en commandite par actions HMI.DE 253,292 32.6 47.0 12.5 Frankfurt Stock Exchange
The Buckle, Inc. 0HQ7.L 2,850 10.6 14.2 6.3 London Stock Exchange
Premier Investments Limited PMV.AX 2,282 9.2 17.9 4.5 Australian Securities Exchange
Hasbro, Inc. 0J3K.L 11,275 -106.0 -20.0 42.2 London Stock Exchange
Aritzia Inc. ATZ.TO 5,242 11.7 37.3 7.7 Toronto Stock Exchange
Gfoot Co.,Ltd. 2686.T 85 -36.1 -11.8 13.8 Tokyo
Skechers U.S.A., Inc. 0L73.L 9,465 7.9 14.2 1.8 London Stock Exchange
V.F. Corporation 0R30.L 5,081 0.1 -108.0 3.9 London Stock Exchange
Bijou Brigitte modische Accessoires Aktiengesellschaft 0N2Q.L 342 3.5 12.4 1.3 London Stock Exchange
Sonos, Inc. 0ZFN.L 1,608 -56.6 -20.4 3.9 London Stock Exchange
Stitch Fix, Inc. 0L9X.L 614 -15.4 -8.9 3.2 London Stock Exchange
Lennar Corporation 0JU0.L 34,281 6.9 9.5 1.5 London Stock Exchange
Allbirds, Inc. BIRD 57 -0.6 -0.7 0.8 NASDAQ Global Select
iRobot Corporation 0R38.L 112 0.3 -0.6 -14.7 London Stock Exchange
Whirlpool Corporation 0LWH.L 4,949 -1.8 -33.3 2.1 London Stock Exchange
Tapestry, Inc. 0LD5.L 20,468 40.1 114.3 14.5 London Stock Exchange
On Holding AG ONON 14,636 35.2 59.7 8.5 New York Stock Exchange
Torrid Holdings Inc. CURV 229 -1.6 22.4 -1.2 New York Stock Exchange
WA, Inc. 7683.T 167 14.4 24.8 2.3 Tokyo
Carter's, Inc. CRI 952 0.6 6.8 1.1 New York Stock Exchange
Hanesbrands Inc. 0J2X.L 2,278 0.1 -8.8 66.8 London Stock Exchange
Vedant Fashions Limited MANYAVAR.NS 2,066 24.6 45.6 10.1 National Stock Exchange of India
Padini Holdings Berhad 7052.KL 492 5.2 11.9 1.7 Kuala Lumpur
ENM Holdings Limited 0128.HK 56 -46.8 -55.4 0.4 HKSE
Carnival Industrial Corporation 1417.TW 51 -15.6 -8.8 0.6 Taiwan
Vuzix Corporation 0LRL.L 174 -4.3 -2.1 4.7 London Stock Exchange
Mavi Giyim Sanayi ve Ticaret A.S. MAVI.IS 784 4.7 13.5 2.7 Istanbul Stock Exchange
The Gap, Inc. GAP 7,726 2.4 8.8 2.3 New York Stock Exchange
Lululemon Athletica Inc. LULU 22,629 7.8 13.2 5.6 NASDAQ Global Select
Fawaz Abdulaziz Al Hokair & Company 4240.SR 778 -0.2 -58.5 -2.9 Saudi
TOKYO BASE Co.,Ltd. 3415.T 174 16.0 44.0 4.7 Tokyo
GoPro, Inc. 5G5.DE 142 -1.7 -0.3 0.8 Frankfurt Stock Exchange
Fast Retailing Co., Ltd. 6288.HK 100,033 31.3 55.7 7.3 HKSE
Leifheit Aktiengesellschaft 0F2Z.L 158 8.5 17.2 1.4 London Stock Exchange
ANAP Inc. 3189.T 181 119.6 20.6 4.9 Tokyo
Hallenstein Glasson Holdings Limited HLG.NZ 295 5.7 14.2 4.4 NZSE
Shinsegae International Co., Ltd. 031430.KS 262 0.2 15.0 0.4 KSE
Morito Co., Ltd. 9837.T 278 9.5 15.6 1.0 Tokyo
Marisa Lojas S.A. AMAR3.SA 115 -0.1 -3.7 2.1 São Paulo
Mattel, Inc. 0JZH.L 5,845 5.6 11.2 2.3 London Stock Exchange
Reitmans (Canada) Limited RET.V 74 0.5 27.9 0.4 Toronto Stock Exchange Ventures
Mohawk Industries, Inc. 0K2F.L 8,007 8.2 16.9 1.0 London Stock Exchange
Newell Brands Inc. 0K7J.L 2,326 -11.4 -9.4 0.8 London Stock Exchange
Global Fashion Group S.A. GFG.DE 104 -9.0 -1.5 0.4 Frankfurt Stock Exchange
Stitch Fix, Inc. SFIX 645 -15.7 -11.3 3.2 NASDAQ Global Select
Boot Barn Holdings, Inc. BOOT 4,985 13.6 25.4 4.2 New York Stock Exchange
Trent Limited TRENT.BO 21,824 67.2 123.4 35.0 Bombay Stock Exchange
Leggett & Platt, Incorporated 0JTT.L 1,253 -0.5 9.1 1.5 London Stock Exchange
NEXT plc NXT.L 18,583 8.7 19.0 8.6 London Stock Exchange
Chiyoda Co., Ltd. 8185.T 290 21.3 14.6 0.8 Tokyo
Guararapes Confecções S.A. GUAR3.SA 760 1.1 12.5 0.8 São Paulo
Accent Group Limited AX1.AX 598 2.4 13.7 2.0 Australian Securities Exchange
Toll Brothers, Inc. 0LFS.L 12,936 5.7 9.4 1.6 London Stock Exchange
Lululemon Athletica Inc. 0JVT.L 22,705 7.8 13.2 5.6 London Stock Exchange
Workman Co.,Ltd. 7564.T 3,101 19.9 27.2 3.4 Tokyo
Burlington Stores, Inc. BURL 17,557 11.3 33.6 13.1 New York Stock Exchange
The Children's Place, Inc. PLCE 104 -16.6 -1.1 40.5 NASDAQ Global Select
Track & Field Co S.A. TFCO4.SA 446 10.6 19.2 5.0 São Paulo
V2 Retail Limited V2RETAIL.NS 679 17.2 73.9 17.2 National Stock Exchange of India
Industria de Diseño Textil, S.A. ITX.WA 163,524 12.5 23.8 7.7 Warsaw Stock Exchange
Duni AB (publ) 0HR3.L 491 5.0 19.4 1.4 London Stock Exchange
Xtep International Holdings Limited 1368.HK 1,954 6.7 10.8 1.5 HKSE
Credo Brands Marketing L MUFTI.NS 86 3.0 10.9 1.8 National Stock Exchange of India
Van de Velde NV 0IWV.L 494 6.5 13.4 2.6 London Stock Exchange
Roots Corporation ROOT.TO 93 -3.7 -3.9 0.9 Toronto Stock Exchange
Ross Stores, Inc. ROST 48,072 14.6 22.9 8.6 NASDAQ Global Select
Sankyo Seiko Co., Ltd. 8018.T 165 7.9 11.7 0.5 Tokyo
Foot Locker, Inc. FL 2,438 1.4 -6.8 0.9 New York Stock Exchange
Konaka Co.,Ltd. 7494.T 60 2.0 -4.1 0.5 Tokyo
RIGHT ON Co., Ltd. 7445.T 80 -0.9 -1.1 16.4 Tokyo
Sai Silks (Kalamandir) Limited KALAMANDIR.NS 287 9.2 21.3 2.1 National Stock Exchange of India
Industria de Diseño Textil, S.A. ITX.MC 158,193 12.3 23.0 7.5 Madrid Stock Exchange
Boozt AB (publ) BOOZT-DKK.CO 539 6.2 15.7 1.9 Copenhagen
RVRC Holding AB (publ) RVRC.ST 521 13.4 16.9 4.1 Stockholm Stock Exchange
V2 Retail Limited V2RETAIL.BO 679 17.2 73.9 17.2 Bombay Stock Exchange
United Arrows Ltd. 7606.T 393 6.6 13.4 1.5 Tokyo
Universal Store Holdings Limited UNI.AX 434 11.5 27.4 4.5 Australian Securities Exchange
Metro Brands Limited METROBRAND.BO 3,413 35.1 85.7 17.6 Bombay Stock Exchange
Haruyama Holdings Inc. 7416.T 83 13.4 18.9 0.5 Tokyo
D.R. Horton, Inc. 0I6K.L 49,123 8.4 12.7 2.1 London Stock Exchange
Giordano International Limited 0709.HK 314 6.0 11.4 1.2 HKSE
Reitmans (Canada) Limited RET-A.V 72 0.5 27.9 0.4 Toronto Stock Exchange Ventures
Step One Clothing Limited STP.AX 84 8.2 9.5 2.3 Australian Securities Exchange
PAL GROUP Holdings CO., LTD. 2726.T 3,198 20.9 39.5 6.6 Tokyo
Baroque Japan Limited 3548.T 195 -52.1 -11.1 1.8 Tokyo
Damartex ALDAR.PA 56 -0.6 -2.0 0.5 Paris
The TJX Companies, Inc. TJX 147,903 18.2 31.1 17.7 New York Stock Exchange
SHIMAMURA Co., Ltd. 8227.T 5,671 15.1 19.5 1.6 Tokyo
SA Catana Group 0OGG.L 125 2.7 3.6 1.1 London Stock Exchange
Shoe Carnival, Inc. SCVL 568 2.4 8.6 0.9 NASDAQ Global Select
Go Fashion (India) Limited GOCOLORS.BO 424 12.2 42.6 5.3 Bombay Stock Exchange
Sai Silks (Kalamandir) Limited KALAMANDIR.BO 287 9.2 21.3 2.1 Bombay Stock Exchange
J.Jill, Inc. JILL 180 -0.2 7.0 2.1 New York Stock Exchange
PT Multitrend Indo Tbk BABY.JK 57 73.0 -11.0 2.1 Jakarta Stock Exchange
LULULEMON CDR (CAD HEDGED) LULU.NE 22,140 7.4 12.9 5.5 Cboe CA