EN DE

Steven Madden Ltd (SHOO) Fair Value & Analysis

Consumer Cyclical · US · Market cap $3.1B · ISIN US5562691080

What is Steven Madden Ltd really worth?

SM Steven Madden Ltd logo Steven Madden Ltd SHOO · US
Price$42.30
Fair Value$21.04
Upside−50.3%
Quality61/100

A solid business, but trading 101% above our fair value of $21.04.

Watch Steven Madden Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +16.0 %/yr)
!Thin margins · 2.9% net margin
!Trails peers (5/15)
!Moderate moat 47/100
!Evidence only medium, so the estimate is less certain

For context

·1.99% dividend yield
Evidence: Medium Range $15.57 – $28.60

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 22 days ago

Fair value updated Aug 13, 2026, revised from $11.69 to $21.04 (+80.0%) since Jul 15, 2026. Share price −13.4% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($28.60). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($15.57 to $28.60) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

$49.07 $18.95 Fair Value $21.04 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $18.95 – $49.07 · fair‑value band $15.57 – $28.60 · the $42.30 price screens above the $21.04 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Steven Madden Ltd (SHOO) currently trades at $42.30, while our model-based Fair Value estimate is $21.04, implying the stock looks roughly 101.0% overvalued today. The Quality Score stands at 61/100 (solid quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of $21.15 per share, and 0 of the 26 models we run sit above the $42.30 price. Bear case: the Economic Profit group reads lowest at $4.13, and 26 of the 26 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Steven Madden Ltd generated revenue of $2.6B at a net margin of 2.9%. Revenue grew 18.0% year over year. It earns a return on equity of 8.6%. Net debt stands at $374M. Fundamentals as of Aug 13, 2026

Our scenario range runs from $15.57 (bear case) to $28.60 (bull case); at $42.30, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 9% below its 52-week high and 93% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 43% fair-value upside, at −50%, SHOO screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $0.1489 per share, which is 0.7 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $18.76 $35.33 $63.64 77
Growth DCF $18.47 $33.26 $57.42 76
Residual Income $9.09 $9.29 $8.94 76
All 26 models by family
DCF Models
FCF DCF $18.76 $35.33 $63.64 77
Owner Earnings $4.39 $9.30 $17.70 72
5Y Revenue Exit $10.76 $18.32 $28.32 71
5Y EBITDA Exit $12.88 $22.75 $35.01 74
5Y P/E Exit $11.31 $19.48 $28.70 70
10Y Revenue Exit $13.06 $21.15 $33.15 66
10Y EBITDA Exit $14.72 $24.35 $38.71 67
10Y P/E Exit $13.70 $21.99 $33.47 63
Earnings-Based
Graham-Dodd $4.16 $20.31 $28.00 64
Lynch FV $5.45 $7.79 $10.13 61
PEG = 1.0 $5.45 $7.79 $10.13 57
EPV $3.34 $4.13 $4.81 74
Dividend Discount
Gordon GGM $7.33 $14.60 $22.10 67
DDM Multi-Stage $7.33 $12.62 $15.41 67
Multiples
P/E Multiple $10.08 $13.44 $16.80 63
P/S Multiple $7.79 $10.39 $12.99 58
P/B Multiple $7.79 $10.39 $12.99 55
EV/EBIT $11.06 $15.30 $19.55 66
EV/EBITDA $10.94 $15.14 $19.34 67
EV/Revenue $6.91 $10.59 $14.27 53
Asset-Based
NCAV (Graham) $5.93 $7.94 $11.85 54
Growth DCF
Growth DCF $18.47 $33.26 $57.42 76
Rev-Margin DCF $10.76 $18.31 $28.25 71
Economic Profit
Residual Income $9.09 $9.29 $8.94 76
ROIC Compounder $3.34 $4.13 $4.81 72
Growth Earnings
Growth-Adj P/E $8.65 $12.36 $16.07 67

Widest divergence: DCF Models ($21.15) versus Economic Profit ($4.13). Highest evidence: FCF DCF (77).

Notify me when SHOO reaches fair value

Put SHOO on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 39.9
P/S ratio 0.71 P/E × margin
EPS (TTM) $1.06 price ÷ EPS = P/E 39.9
Dividend yield 2.0% payout 79.2%
Net margin 1.8% FY2025
Return on equity 8.6% TTM
More key figures
Profitability
Return on assets (EBIT) 15.1% avg 5y
Operating margin 15.5% TTM
Growth
Revenue (TTM) $2.6B TTM
Revenue growth (YoY) +18.0% 3y avg +5.9%
EPS growth (YoY) +75.4%
Balance sheet & cash flow
Free cash flow $120M FY2025
Net debt $374M FY2025 · ≈ 3.1 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 61 · Market factors (momentum, volatility) 66

Profitability 55
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 45
Calm price path (market factor)
Momentum 70
Price trend over the last 3–12 months (market factor)
52W Momentum 84
Distance to the 52-week high (market factor)
Net Issuance 96
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Steven Madden, Ltd. designs, sources, and markets fashion-forward branded and private label footwear, accessories, and apparel in the United States and internationally. It operates through Wholesale Footwear, Wholesale Accessories/Apparel, Direct-to- Consumer, and Licensing segments.

Full company description

Steven Madden, Ltd. designs, sources, and markets fashion-forward branded and private label footwear, accessories, and apparel in the United States and internationally. It operates through Wholesale Footwear, Wholesale Accessories/Apparel, Direct-to- Consumer, and Licensing segments. The company designs, sources, and markets various products, including dress shoes, boots, booties, fashion sneakers, sandals, and casual shoes; and handbags, apparel, small leather goods, belts, soft accessories, fashion scarves, wraps, gifting, and other accessories. It also engages in the sale of footwear, handbags, apparel, and other accessories. In addition, the company is involved in the licensing of the Steve Madden, Kurt Geiger, and Betsey Johnson trademarks for the sale of select apparel, accessory, home categories, and other non-core products. It sells its products under the Steve Madden, Kurt Geiger London, Dolce Vita, Betsey Johnson, Blondo, Carvela, Anthony Thomas Melillo (ATM), and Anne Klein brands. The company distributes its products in the wholesale channel through department stores, mass merchants, off-price retailers, shoe chains, online retailers, national chains, specialty retailers, independent stores, and clubs, as well as through direct-to-consumer channel, which includes company-operated retail stores and e-commerce websites. It markets its products through email, social media, influencer partnerships, print, experiential events, and public relations. The company was incorporated in 1990 and is headquartered in Long Island City, New York.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Steven Madden Ltd reported revenue of $2.5B in FY2025 versus $1.9B in FY2021, a compound +7.8%/yr. Reported net income was $44.7M in FY2025, compounding −30.4%/yr from FY2021.

Growth Quality 85/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$2.5B
Latest YoY
+10.5%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.9%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+16.0%
Avg. revenue growth/yr (33Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.8%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
−14.3% (−16.3 + 2.0)
Revenue +7.8%/yr
FY21 $1.9B
FY22 $2.1B
FY23 $2.0B
FY24 $2.3B
FY25 $2.5B
Net income −30.4%/yr
FY21 $191M
FY22 $216M
FY23 $172M
FY24 $169M
FY25 $44.7M
Character of growth · EPS growth decomposed (2014-2025) +3.9 % p.a.
Revenue per share +8.5 %

of which total revenue +5.6 % · buybacks/dilution +2.7 %

EBIT margin −5.4 %
Tax rate +1.2 %
Residual (interest, one-offs) +0.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

SHOO screens 101% overvalued. Compare with NIKE, Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Steven Madden Ltd Fair Value". https://www.fairvalue-calculator.com/stock/SHOO

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Footwear & Accessories · 93 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 61 · Above median
Fair Value upside −50% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 8% · Top 25%
Net margin (TTM) 3% · Below median
Operating margin (TTM) 16% · Top 25%
Revenue growth 18% · Top 25%
Dividend yield (TTM) 2.0% · Below median
Debt / equity 0.27× · Higher than 75% of peers

Valuation Multiples vs Footwear & Accessories median · lower = cheaper

P/E (TTM) 39.9× · Pricier than 75% of peers
P/B 3.58× · Pricier than 75% of peers
P/S (TTM) 1.18× · Pricier than median
P/FCF 26.0× · Pricier than 75% of peers
EV/EBITDA 12.6× · Pricier than 75% of peers
PEG 2.17× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 6
FUTURE90 · sector 0
PAST34 · sector 22
HEALTH87 · sector 97
DIVIDEND40 · sector 49

VALUE 0: the price sits above our fair-value range.

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Footwear & Accessories stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
NIKE, Inc NKE $38.44 $35.63 −7%
Deckers Outdoor Corporation DECK $87.76 $125.16 +43%
On Holding ONON $31.03 $17.79 −43%
Zhejiang China Commodities City Group 600415 ¥12.61 ¥13.03 +3%
Birkenstock Holding BIRK $33.95 $44.93 +32%
Crocs, Inc CROX $122.23 $203.65 +67%
Huali Industrial Group 300979 ¥34.24 ¥51.36 +50%
PUMA SE PUM €25.63 €10.57 −59%
Yue Yuen Industrial (Holdings) Limited 0551 HK$13.65 HK$31.67 +132%
Samsonite Group 1910 HK$13.20 HK$36.62 +177%

Compare Steven Madden Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Steven Madden Ltd (SHOO) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $21.04 versus a price of $42.30, about −50% upside (overvalued).
What is the fair value of SHOO?
Our model-based fair value for Steven Madden Ltd is $21.04 (as of Aug 13, 2026), built from audited fundamentals. The current price: $42.30.
What is the quality score of SHOO?
Steven Madden Ltd has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Steven Madden Ltd (SHOO)?
Steven Madden Ltd reported trailing-twelve-month revenue of about $2.6B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SHOO?
The net profit margin of Steven Madden Ltd is about 2.9%, meaning it keeps roughly 2.9% of revenue as net income. Based on the latest reported figures.
Does Steven Madden Ltd pay a dividend?
Steven Madden Ltd currently shows a dividend yield of about 1.99% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Steven Madden Ltd in the live analysis

One click puts Steven Madden Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.