SHOE STATION GROUP INC (SHOE)
Retail-Shoe Stores
Latest Price
$13.27
TTM P/E
15.08
Normalized P/E
5.48
Div Yield
4.82%
Book Value
24.82
P/B Ratio
0.53
Valuation metrics
adjust assumptions →EPS: $1.90
Book value / share: $24.46
Formula: √(22.5 × EPS × BVPS)
Graham Number
$32.33
+144% upside
Norm. op. income: $80M (median of 6yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$25.89
+95% upside
Base FCF: $59M (median of recent 5yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$40.88
+208% upside
EPS: $1.90
Target P/E: 5×
Formula: EPS × P/E
P/E Fair Value
$9.50
28% downside