SHOE CARNIVAL INC (SCVL) intrinsic value & 10-year financials
SHOE CARNIVAL INC (SCVL) has a Graham intrinsic value of $40.16 per share. Over the last 10 fiscal years revenue grew 1.4% a year to $1.1B, with an average return on invested capital of 12.0%.
- Graham intrinsic value
- $40.16
- Revenue (FY2026)
- $1.1B
- Revenue growth (10-yr CAGR)
- 1.4%
- ROIC (10-yr avg)
- 12.0%
- Free cash flow (FY2026)
- $26.6M
SCVL 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2026 | $1.1B | $52.3M | $1.90 | $26.6M | 5.9% | 5.7% |
| FY2025 | $1.2B | $73.8M | $2.68 | $69.5M | 7.6% | 8.4% |
| FY2024 | $1.2B | $73.3M | $2.68 | $66.5M | 8.0% | 9.2% |
| FY2023 | $1.3B | $110.1M | $3.96 | -$26.9M | 11.6% | 17.0% |
| FY2022 | $1.3B | $154.9M | $5.42 | $116.5M | 15.6% | 33.9% |
| FY2021 | $976.8M | $16.0M | $0.56 | $51.0M | 2.2% | 4.0% |
| FY2020 | $1.0B | $42.9M | $1.46 | $48.4M | 5.2% | 12.7% |
| FY2019 | $1.0B | $38.1M | $1.23 | $66.7M | 4.8% | 15.9% |
| FY2018 | $1.0B | $18.9M | $0.57 | $20.7M | 3.7% | 6.1% |
| FY2017 | $1.0B | $23.5M | $0.64 | $42.0M | 3.8% | 7.4% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
SHOE CARNIVAL INC has demonstrated mature, steady growth, with revenue compounding at 1.4% annually over the past decade.
SHOE CARNIVAL INC returns on capital have been average, hovering around 12.0% ROIC over the decade.
Over the decade, SHOE CARNIVAL INC shows that management has aggressively returned capital to shareholders by retiring 23.6% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, SHOE CARNIVAL INC is modeled at 8.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $40.16 per share.