investorscraft@gmail.com

Intrinsic Value of Cato Corporation (The) (CATO)

Previous Close$6.34
Intrinsic Value
Upside potential
Previous Close
$6.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-07-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-1.3NaN
Revenue, $759NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m763NaN
Operating income, $m-4NaN
EBITDA, $m7NaN
Interest expense (income), $mNaN
Earnings before tax, $m2NaN
Tax expense, $m2NaN
Net income, $m0NaN

BALANCE SHEET

Cash and short-term investments, $m132NaN
Total assets, $m553NaN
Adjusted assets (=assets-cash), $m421NaN
Average production assets, $m67NaN
Working capital, $m75NaN
Total debt, $m175NaN
Total liabilities, $m327NaN
Total equity, $m227NaN
Debt-to-equity ratio0.771NaN
Adjusted equity ratio0.384NaN

CASH FLOW

Net income, $m0NaN
Depreciation, amort., depletion, $m11NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m13NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-19NaN
Free cash flow, $m33NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m75
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount