All Reports
Valuation (DCF)
Intrinsic value via 5-year DCF + terminal value.
Company: Cawan's Shoes · Reporting period: … · Change period or figures on the Company Data page.
DCF
Year-1 FCF (est.)
$60,000,000
PV of 5-Year FCF
$280,325,982
PV of Terminal Value
$1,078,122,627
Enterprise Value
$1,358,448,609