Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
SHOE STATION GROUP INC
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-6.3% vs price
Base Case (Median)
37.3% vs price
Bull Case (75th pct.)
94.2% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2.29 | -83.9% | High (40%) |
| PE Comparable | $16.61 | 16.8% | Medium (25%) |
| Graham Number | $22.42 | 57.7% | Medium (30%) |
| EV/EBITDA | $29.34 | 106.3% | Medium (20%) |
| EV/FCF | $39.65 | 178.8% | Medium (20%) |
| Earnings Power Value | $12.24 | -13.9% | Medium (50%) |
Based on 6 out of 7 methods, SHOE appears fairly valued at the current price of $14.22. The base case fair value of $19.52 implies 37.3% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.