What is Shoe Station Group Inc worth?
With the base-case assumptions below, a discounted cash flow model on Shoe Station Group Inc's reported free cash flow gives $21.06 per share. The share price was $13.00 on September 25, 2026, 38% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -1.0% | 10.0% | $14.66 | +13% |
| Base | 4.0% | 9.0% | $21.06 | +62% |
| Bull | 9.0% | 8.0% | $33.00 | +154% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $25.60 | $26.98 | $28.67 | $30.78 | $33.49 |
| 8.0% | $22.22 | $23.11 | $24.17 | $25.44 | $26.99 |
| 9.0% | $19.74 | $20.35 | $21.06 | $21.88 | $22.85 |
| 10.0% | $17.85 | $18.29 | $18.78 | $19.34 | $19.99 |
| 11.0% | $16.36 | $16.68 | $17.04 | $17.44 | $17.89 |
Where the presets come from
Base: years 1 to 5 grow at Shoe Station Group Inc's revenue growth rate over the last 4 fiscal years (3.8% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions