Mcrae Inds Cl A (MCRAA) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Mcrae Inds Cl A stock $55.36, price $49.73, upside +11.3%, quality 57 out of 100. Rating: undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range $14.97 – $51.66 · fair‑value band $40.99 – $73.11 · the $49.73 price screens below the $55.36 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. As of Nov 8, 2026.
Follow Mcrae Inds Cl A in your weekly email
Every Wednesday you see whether Mcrae Inds Cl A is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
McRae Industries, Inc. manufactures, sells, and distributes boot products for the western/lifestyle and work boot markets. It manufactures military combat boots for the United States government.
Show moreShow less
The company offers its products for men, women, and children under the Dan Post, Laredo Western Boots, Dingo, McRae Industrial, and McRae Footwear brand names. McRae Industries, Inc. was founded in 1959 and is headquartered in Mount Gilead, North Carolina.
Stock analysis
Mcrae Inds Cl A (MCRAA) currently trades at $49.73, while our model-based Fair Value estimate is $55.36, implying the stock looks roughly 10% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $69.14 per share, and 13 of the 24 models we run sit above the $49.73 price.
Bear case: the Dividend Discount group reads lowest at $15.61, and 11 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: $40.99 (bear) to $73.11 (bull), the price of $49.73 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 57/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Mcrae Inds Cl A reported revenue of $115M in FY2025 versus $82.2M in FY2021, a compound +8.7%/yr. Reported net income was $7.6M in FY2025, compounding +22.6%/yr from FY2021.
Key figures
Market cap $112M Micro · P/E ratio 14.4 · P/S ratio 0.95 · EPS (TTM) $3.44 · Dividend yield 0.3% · Net margin 6.6% · Return on equity 4.7% · Return on assets (EBIT) 9.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (low confidence).
What moves the price
The share trades about 4% below its 52-week high and 15% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 30% fair-value upside, at 11%, MCRAA screens richer than that median.
Fair Value models
Bear$40.99Fair Value $55.36Bull$73.11
Price $49.73 · Upside +11.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 12 months old). Earnings retained since then ($3.30 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−6.2%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−2.7%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+10.6%
Start year 2020 (pandemic). Over 10 years: +0.6% a year
Revenue growth 39 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+4.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+23.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+23.4%
Dividend (yield on the price)0.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.23.4% vs 5.7%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−1% → 6%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+13.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +11.3% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Footwear & Accessories · 92 stocks
Beats the industry median on 6/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside+11.3% · Above median
Profitability
Return on equity (12 months)4.7% · Below median
Return on assets6.9% · Above median
Net margin (12 months)4.2% · Below median
Operating margin (12 months)2.9% · Below median
Growth and dividend
Revenue growth (quarter YoY)−11.2% · Bottom 25%
Dividend yield (12 months)0.3% · Bottom 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Footwear & Accessories median · lower = cheaper
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). "Mcrae Inds Cl A Fair Value". https://www.fairvalue-calculator.com/stock/MCRAA
Frequently asked questions
Is Mcrae Inds Cl A (MCRAA) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of $55.36 versus a price of $49.73, about +11% upside (undervalued).
What is the fair value of MCRAA?
Our model-based fair value for Mcrae Inds Cl A is $55.36 (as of Nov 8, 2026), built from audited fundamentals. The current price: $49.73.
What is the quality score of MCRAA?
Mcrae Inds Cl A has a Quality Score of 57/100. 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 price target for Mcrae Inds Cl A (MCRAA)?
Our model-based price target is the fair value of $55.36 (as of Nov 8, 2026) from 24 valuation models. Cautious scenario $40.99, optimistic scenario $73.11. It is a calculation from audited fundamentals, not an analyst target.
What is the Mcrae Inds Cl A stock forecast for 2026?
Our models put fair value at $55.36, about +11% upside versus a price of $49.73 (undervalued). Cautious scenario $40.99, optimistic scenario $73.11. The calculation is refreshed regularly with new filings.
What is the revenue of Mcrae Inds Cl A (MCRAA)?
Mcrae Inds Cl A reported trailing-twelve-month revenue of about $114M (latest available figure, as of Nov 8, 2026).
Does Mcrae Inds Cl A pay a dividend?
Mcrae Inds Cl A currently shows a dividend yield of 0.28% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Mcrae Inds Cl A (MCRAA) and when is the ex-dividend date?
Mcrae Inds Cl A pays a dividend of $0.14 per share a year, a dividend yield of 0.3%. The last ex-dividend date was Sep 17, 2026. A dividend has been paid every year since at least 1985. The payout ratio is 4.1% of earnings. Free cash flow covers the dividend 12.07 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Mcrae Inds Cl A (MCRAA)?
For today's price to be fair in a discounted-cash-flow model, Mcrae Inds Cl A would have to grow free cash flow by +13.9 % per year for five years (discount rate 11.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.6 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of MCRAA use?
Our models discount Mcrae Inds Cl A at 11.2 %: a base by market capitalisation (micro), damped by beta 0.07, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Mcrae Inds Cl A that is +13.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.2 %) and the same formula as our fair value.
How much growth has Mcrae Inds Cl A (MCRAA) delivered so far?
Over the past 5 years revenue at Mcrae Inds Cl A grew +10.6 % a year. The price currently implies free-cash-flow growth of +13.9 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Mcrae Inds Cl A (MCRAA) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Mcrae Inds Cl A (+13.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Mcrae Inds Cl A (MCRAA)?
The free-cash-flow yield on the price is 2.85 %: that much free cash flow Mcrae Inds Cl A produces per unit of market value. When it exceeds the discount rate of our models (11.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Mcrae Inds Cl A (MCRAA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Mcrae Inds Cl A it is $55.36 per share (as of Nov 8, 2026), against a price of $49.73. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Mcrae Inds Cl A stock overvalued or undervalued in 2026?
As of Nov 8, 2026, MCRAA trades below its calculated fair value: price $49.73, fair value $55.36, a gap of about +11% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of MCRAA?
No. The price is what the market pays today ($49.73); the fair value is what the company's own numbers justify ($55.36). For Mcrae Inds Cl A the two are $5.63 per share apart. That gap is exactly why we show both numbers side by side.
How much is Mcrae Inds Cl A worth?
The market values Mcrae Inds Cl A at about $112M (market capitalisation, as of Nov 8, 2026). Per share that is $49.73; our models calculate a fair value of $55.36 per share.
What do the bullish and bearish scenarios say about MCRAA?
Our models span a range for Mcrae Inds Cl A: cautious scenario $40.99, base $55.36, optimistic $73.11 per share (as of Nov 8, 2026, price $49.73). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MCRAA?
Mcrae Inds Cl A trades at a price-to-earnings ratio of 14.4 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $55.36 is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings: 14.4. Other multiples: PEG 1.6, P/B 1.1, P/S 1.0, EV/EBITDA 17.8.
What is the PEG ratio of MCRAA?
The PEG ratio of Mcrae Inds Cl A is 1.63 (P/E divided by earnings growth, as of Nov 8, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Mcrae Inds Cl A (MCRAA)?
Balance-sheet figures for Mcrae Inds Cl A (as of Nov 8, 2026): return on equity 4.7%, debt of 0.01 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is MCRAA from its 52-week high?
Mcrae Inds Cl A trades at $49.73, about 4% below its 52-week high of $51.66 and 15% above the low of $43.33 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $55.36 is for.
Which stocks are comparable to Mcrae Inds Cl A?
From the same area (Consumer Cyclical) we also value NIKE, Inc, adidas AG, On Holding, Deckers Outdoor Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Mcrae Inds Cl A stock attractive at the current price?
The data as of Nov 8, 2026: price $49.73, calculated fair value $55.36 (+11%), Quality Score 57/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of MCRAA calculated?
We run Mcrae Inds Cl A through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $55.36 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Mcrae Inds Cl A currently trades 10% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Mcrae Inds Cl A (MCRAA)?
The closing price on Nov 6, 2026 was $49.73. Our model-based fair value is $55.36, about +11% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Mcrae Inds Cl A right now?
The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Mcrae Inds Cl A (MCRAA) come from?
Earnings per share at Mcrae Inds Cl A grew +8.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +5.4 %, EBIT margin −0.8 %, tax rate +2.4 %, residual (interest, one-offs) +1.6 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Mcrae Inds Cl A
How large is the market capitalisation of Mcrae Inds Cl A (MCRAA)?
The market capitalisation of Mcrae Inds Cl A is $112M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Mcrae Inds Cl A (MCRAA)?
The price-to-sales ratio of Mcrae Inds Cl A is 0.95 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Mcrae Inds Cl A (MCRAA)?
Earnings per share at Mcrae Inds Cl A are $3.44 (price ÷ EPS = P/E 14.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Mcrae Inds Cl A (MCRAA)?
The dividend yield of Mcrae Inds Cl A is 0.3% (payout 4.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Mcrae Inds Cl A (MCRAA)?
The net margin of Mcrae Inds Cl A is 6.6% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Mcrae Inds Cl A (MCRAA)?
The return on equity (ROE) of Mcrae Inds Cl A is 4.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Mcrae Inds Cl A (MCRAA)?
On an EBIT basis the return on assets of Mcrae Inds Cl A is 9.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Mcrae Inds Cl A (MCRAA)?
The operating margin of Mcrae Inds Cl A is 2.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Mcrae Inds Cl A (MCRAA)?
Revenue at Mcrae Inds Cl A is growing −11.2% versus a year earlier (3y avg −2.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Mcrae Inds Cl A (MCRAA)?
Earnings per share at Mcrae Inds Cl A are growing −72.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Mcrae Inds Cl A (MCRAA) hold?
Mcrae Inds Cl A holds more cash than debt, $30.0M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Mcrae Inds Cl A in the live analysis
One click puts Mcrae Inds Cl A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026