US · GCO
Genesco Inc.
- Sector
- Consumer Cyclical · Apparel - Retail
- Headquarters
- Nashville, TN 37217-2895
- Website
- genesco.com
Price · as of 2025-01-31
$34.84
Market cap 294.07M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $136.96 | +293.11% |
| Intrinsic Value(DCF) | $7.45 | -78.62% |
| Graham-Dodd Method(GD) | $40.94 | +17.52% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $40.15 | $142.64 | $0.00 | $31.74 | $48.47 |
| 2012 | $73.04 | $142.99 | $369.21 | $37.22 | $123.16 |
| 2013 | $61.30 | $149.82 | $629.42 | $46.10 | $99.08 |
| 2014 | $74.81 | $132.68 | $151.52 | $46.91 | $35.38 |
| 2015 | $71.50 | $127.41 | $0.00 | $50.58 | $69.59 |
| 2016 | $67.52 | $145.12 | $0.00 | $50.65 | $56.78 |
| 2017 | $51.30 | $129.24 | $0.00 | $56.71 | $16.25 |
| 2018 | $42.55 | $95.09 | $0.00 | $8.91 | $0.00 |
| 2019 | $43.51 | $99.36 | $0.00 | $19.89 | $41.84 |
| 2020 | $19.37 | $134.29 | $0.00 | $51.73 | $33.62 |
| 2021 | $48.67 | $80.14 | $0.00 | $17.45 | $38.08 |
| 2022 | $64.64 | $112.91 | $0.00 | $80.32 | $341.90 |
| 2023 | $36.17 | $251.01 | $0.00 | $74.53 | $38.10 |
| 2024 | $26.09 | $264.35 | $0.00 | $42.47 | $0.00 |
| 2025 | $18.62 | $136.96 | $0.00 | $40.94 | $0.00 |
AI valuation
Our deep-learning model estimates Genesco Inc.'s (GCO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $136.96
- Current price
- $34.84
- AI upside
- +293.11%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$7.45
-78.62% upside
Graham-Dodd
$40.94
+17.52% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GCO | Genesco Inc. | $34.84 | 294.07M | +293% | -79% | +18% | — | -10.68 | 0.37 | 0.09 | 9.78 | -53.41 | 0.39 | 47.17% | 0.60% | -0.81% | -3.38% | 0.54% | -1.42% | 0.89 | 2.81 | 1.60 | 0.22 | 6.76 | 2000.00% | 2.00% | 3555.00% | 23.17% | 0.23 | 4.55% | 0.00% | 0.00% | 23.04% | 46.88 | 13.96 | 0.28 | 2.41 |
| BNED | Barnes & Noble Education,… | $8.65 | 296.65M | +410% | -48% | — | — | -4.45 | 1.08 | 0.18 | -91.74 | — | 1.51 | 20.98% | 0.99% | -4.09% | -37.34% | 3.09% | -7.74% | 1.04 | 0.91 | 1.67 | 0.38 | -44.32 | -8935.00% | 275.00% | 41223.00% | -33.53% | -0.31 | -19.09% | 0.00% | 0.00% | 44.13% | 35.63 | -5.77 | 0.35 | 1.46 |
| CTRN | Citi Trends, Inc. | $47.38 | 395.4M | +219% | -83% | — | — | -3.77 | 1.44 | 0.22 | -17.71 | -1.48 | 1.44 | 37.45% | -5.24% | -5.73% | -31.87% | -13.50% | -8.80% | 1.95 | -123.79 | 1.13 | 0.37 | -8.76 | 25548.00% | 69.00% | -4292.00% | -8.57% | -0.02 | -4.77% | 0.00% | 0.00% | 2.32% | -8.16 | -23.08 | 0.43 | 2.52 |
| EMPD | Empery Digital Inc. | $3.78 | 137.68M | +278,817% | -30% | — | — | -0.01 | 6.24 | 0.06 | 0.03 | — | 10.15 | -350.02% | -669.13% | -1127.28% | 464.62% | -2202.99% | -321.03% | 19.89 | -41.97 | 1.09 | 0.49 | 0.03 | -9958.00% | 2380.00% | -4643.00% | -6428.28% | -3.46 | -1333.31% | 0.00% | 0.00% | 9753.95% | 0.04 | 0.07 | -0.28 | -50.96 |
| HLLY | Holley Inc. | $4.08 | 487.22M | +573% | -76% | — | -99% | -12.39 | 0.68 | 0.48 | 7.40 | — | -0.85 | 40.97% | 2.44% | -3.86% | -5.39% | 1.36% | -1.99% | 1.32 | 0.29 | 3.12 | 0.97 | 4.70 | -22500.00% | -871.00% | -5120.00% | 13.93% | 0.49 | 4.19% | 0.00% | 0.00% | 16.06% | 53.83 | 19.69 | 1.31 | 1.09 |
| HVT | Haverty Furniture Compani… | $23.81 | 387.31M | -29% | -47% | -75% | -32% | 18.49 | 1.18 | 0.48 | 8.87 | — | 1.18 | 60.67% | 2.79% | 2.60% | 6.41% | 3.90% | 3.04% | 0.70 | — | 1.87 | 0.99 | 1.67 | 0.00% | 499.00% | 2295.00% | 9.04% | 0.39 | 8.26% | 5.71% | 105.60% | 10.81% | 21.22 | 13.63 | 0.59 | 2.13 |
| JACK | Jack in the Box Inc. | $16.92 | 323.23M | +405% | -55% | — | — | -4.45 | -0.38 | 0.25 | 94.78 | -3.49 | -0.30 | 28.66% | -1.23% | -5.51% | 9.02% | -0.64% | -3.03% | -3.33 | -0.22 | 0.51 | 0.33 | 84.86 | 12757.00% | -675.00% | -25889.00% | 20.64% | 0.38 | 3.34% | 4.63% | -20.60% | 30.44% | -189.84 | 46.27 | 2.34 | 1.46 |
| LOCO | El Pollo Loco Holdings, I… | $11.06 | 331.3M | +99% | -62% | -57% | -29% | 12.34 | 1.22 | 0.67 | 10.15 | 76.11 | -6.35 | 21.88% | 8.70% | 5.43% | 10.05% | 5.77% | 4.34% | 1.01 | 6.98 | 0.26 | 0.16 | 4.58 | 1622.00% | 93.00% | 4311.00% | 8.74% | 0.62 | 5.34% | 0.00% | 0.00% | 8.22% | 14.03 | 20.85 | 1.22 | 1.53 |
| MCFT | MasterCraft Boat Holdings… | $21.71 | 353.55M | +108% | -46% | -47% | — | 35.44 | 2.07 | 1.34 | 12.37 | — | 3.09 | 20.01% | 3.95% | 2.48% | 5.84% | 7.10% | 3.71% | 0.00 | 9.61 | 1.86 | 1.28 | -1.19 | -652.00% | -2247.00% | -78310.00% | 6.95% | 0.55 | 21.06% | 0.00% | 0.00% | 21.21% | 26.74 | 11.38 | 1.06 | 5.18 |
| NIU | Niu Technologies | $3.62 | 289.26M | +18% | +6,746% | — | — | -7.05 | 1.46 | 0.41 | -7.40 | — | 1.46 | 15.17% | -7.62% | -5.88% | -19.08% | -71.54% | -8.05% | 0.22 | -44.57 | 1.31 | 0.63 | 4.83 | -2948.00% | 2400.00% | -55581.00% | -4.95% | 0.03 | -21.61% | 0.00% | 0.00% | 0.00% | -2.63 | -9.77 | 0.20 | 1.10 |
| WW | WW International, Inc. | $21.26 | 212.32M | — | — | — | -39% | — | — | — | — | — | — | 67.83% | -30.06% | -43.99% | 36.87% | -50.54% | -45.12% | -1.33 | -2.17 | 0.59 | 0.39 | -7.21 | 19726.00% | -1165.00% | 1227.00% | — | -0.10 | -7.11% | — | 0.00% | — | — | — | — | — |
About Genesco Inc.
Genesco Inc. operates as a retailer and wholesaler of footwear, apparel, and accessories. The company operates through four segments: Journeys Group, Schuh Group, Johnston & Murphy Group, and Licensed Brands. The Journeys Group segment offers footwear and accessories through the Journeys, Journeys Kidz, and Little Burgundy retail chains, as well as through e-commerce and catalogs for young men, women, and children. The Schuh Group segment operates Schuh retail footwear stores that offer casual and athletic footwear, as well as sells footwear through e-commerce. The Johnston & Murphy Group segment is involved in the retail and e-commerce operations; and wholesale distribution of men's dress and casual footwear, apparel, and accessories, as well as women's footwear and accessories. The Licensed Brands segment markets footwear under the Levi's, Dockers, and G.H. Bass brands for men, women, and children, as well as designs and manufactures the STARTER and ETONIC brands footwear. As of January 29, 2022, the company operated approximately 1,425 retail stores in the United States, Puerto Rico, Canada, the United Kingdom, and the Republic of Ireland primarily under the Journeys, Journeys Kidz, Schuh, Little Burgundy, and Johnston & Murphy names. Its e-commerce websites include journeys.com, journeyskidz.com, journeys.ca, schuh.co.uk, schuh.ie, schuh.eu, johnstonmurphy.com, littleburgundyshoes.com, johnstonmurphy.ca, nashvilleshoewarehouse.com, and dockersshoes.com. Genesco Inc. was incorporated in 1924 and is headquartered in Nashville, Tennessee.
- CEO
- Mimi Eckel Vaughn
- Employees
- 5.4K
- Beta
- 1.86
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.45 ÷ $34.84) − 1 = -78.62% (DCF, example).