investorscraft@gmail.com

Intrinsic ValueCaleres, Inc. (CAL)

Previous Close$14.89
Intrinsic Value
Upside potential
Previous Close
$14.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Caleres, Inc. operates as a diversified footwear company with a strong presence in both retail and wholesale markets. The company’s portfolio includes well-known brands such as Famous Footwear, Sam Edelman, and Allen Edmonds, catering to a broad consumer base across casual, dress, and athletic footwear segments. Caleres leverages a dual-channel strategy, combining owned retail stores with e-commerce platforms and wholesale distribution to maximize market penetration. Its competitive positioning is reinforced by brand recognition, diversified product offerings, and a balanced mix of value and premium footwear. The company operates in a highly competitive industry, where differentiation through design, quality, and customer experience is critical. Caleres maintains a resilient market position by adapting to shifting consumer preferences and investing in digital transformation to enhance omnichannel capabilities. Its wholesale partnerships with major retailers further bolster revenue streams, while owned retail stores provide direct consumer engagement and brand control.

Revenue Profitability And Efficiency

Caleres reported revenue of $2.72 billion for FY 2025, with net income of $107.3 million, reflecting a net margin of approximately 3.9%. Diluted EPS stood at $3.31, demonstrating solid profitability. Operating cash flow was $104.6 million, though capital expenditures of $49.1 million indicate ongoing investments in growth and operational efficiency. The company’s ability to generate consistent cash flow supports its financial stability.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to maintain profitability in a competitive market, with diluted EPS growth reflecting effective cost management. Capital efficiency is evident in its balanced approach to reinvestment, with capex representing a moderate share of operating cash flow. This disciplined allocation supports both organic growth and shareholder returns.

Balance Sheet And Financial Health

Caleres’ balance sheet shows $29.6 million in cash and equivalents against total debt of $826.5 million, indicating a leveraged but manageable position. The debt level reflects strategic financing for growth initiatives, while liquidity remains sufficient to meet obligations. Shareholders’ equity is supported by retained earnings, though leverage metrics warrant monitoring in volatile market conditions.

Growth Trends And Dividend Policy

Revenue trends suggest steady demand, though growth may be tempered by macroeconomic pressures. The company’s dividend policy, with a payout of $0.29 per share, signals a commitment to returning capital to shareholders while retaining flexibility for reinvestment. Future growth may hinge on brand expansion, digital adoption, and wholesale partnerships.

Valuation And Market Expectations

Trading at a P/E multiple derived from $3.31 EPS, Caleres’ valuation reflects market expectations of moderate growth and stable profitability. Investor sentiment may be influenced by footwear industry trends, consumer spending patterns, and the company’s ability to navigate inflationary pressures.

Strategic Advantages And Outlook

Caleres benefits from a diversified brand portfolio and omnichannel distribution, positioning it well for long-term resilience. Strategic priorities include enhancing digital capabilities, optimizing inventory management, and expanding higher-margin segments. The outlook remains cautiously optimistic, contingent on execution against these initiatives and broader economic conditions.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount