investorscraft@gmail.com

Intrinsic ValueShoe Carnival, Inc. (SCVL)

Previous Close$23.22
Intrinsic Value
Upside potential
Previous Close
$23.22

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

Shoe Carnival, Inc. operates as a leading family footwear retailer in the United States, targeting value-conscious consumers with a diverse assortment of branded, private-label, and licensed footwear. The company generates revenue through both physical stores and e-commerce, leveraging a hybrid model that emphasizes affordability, convenience, and a broad product range spanning athletic, casual, and dress shoes for men, women, and children. Its competitive positioning is reinforced by strategic vendor relationships, localized merchandising, and a loyalty program that drives repeat purchases. Shoe Carnival differentiates itself through a fun, promotional in-store experience while maintaining a disciplined approach to inventory management and pricing. The company operates in a highly fragmented retail footwear sector, competing with national chains, department stores, and online retailers. Its focus on suburban and secondary markets allows it to capture underserved demand while maintaining lower occupancy costs than urban-centric competitors. The company has steadily expanded its digital capabilities to complement its brick-and-mortar footprint, ensuring omnichannel resilience in a shifting retail landscape.

Revenue Profitability And Efficiency

For FY2025, Shoe Carnival reported revenue of $1.20 billion, with net income of $73.8 million, reflecting a net margin of approximately 6.1%. Operating cash flow stood at $102.6 million, demonstrating solid conversion of earnings into cash. Capital expenditures of $33.2 million suggest ongoing investments in store refreshes and digital infrastructure, aligning with its growth strategy. The company maintains disciplined cost controls, evidenced by its ability to sustain profitability amid inflationary pressures.

Earnings Power And Capital Efficiency

Diluted EPS of $2.68 highlights the company's earnings power, supported by efficient inventory turnover and a lean operating structure. The strong operating cash flow relative to net income indicates high-quality earnings, with minimal reliance on non-cash adjustments. Shoe Carnival's capital efficiency is further underscored by its ability to fund growth initiatives while returning capital to shareholders, balancing reinvestment with shareholder rewards.

Balance Sheet And Financial Health

The company maintains a robust liquidity position, with $108.7 million in cash and equivalents against total debt of $368.0 million. This conservative leverage profile provides flexibility for strategic initiatives and mitigates cyclical risks. The balance sheet reflects prudent management, with sufficient coverage ratios to weather economic downturns. Shoe Carnival's financial health is further reinforced by its ability to generate consistent free cash flow.

Growth Trends And Dividend Policy

Shoe Carnival has demonstrated steady revenue growth, supported by store expansion and e-commerce penetration. The company's dividend policy, with a payout of $0.555 per share, reflects a commitment to returning capital while retaining funds for growth. Its ability to sustain dividends alongside reinvestment signals confidence in future cash flow generation. The focus on omnichannel integration and market share gains positions it for continued top-line expansion.

Valuation And Market Expectations

The market appears to value Shoe Carnival's consistent execution and niche positioning, with its valuation reflecting moderate growth expectations. Trading multiples suggest investors anticipate stable margins and controlled expansion, rather than aggressive top-line surges. The company's ability to maintain profitability in a competitive retail environment supports its current valuation framework, with upside tied to market share gains and operational efficiency improvements.

Strategic Advantages And Outlook

Shoe Carnival's key advantages include its value-oriented positioning, localized merchandising strategy, and hybrid retail model. The outlook remains positive, with opportunities to leverage digital capabilities and store footprint optimization. Potential risks include consumer discretionary spending fluctuations and input cost pressures. However, the company's focus on operational agility and customer loyalty programs provides a buffer against macroeconomic headwinds, supporting sustained performance.

Sources

Company 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