The Discounted Cash Flow (DCF) valuation of Guess? Inc (GES) is 15.75 USD. With the latest stock price at 13.22 USD, the upside of Guess? Inc based on DCF is 19.1%.
Based on the latest price of 13.22 USD and our DCF valuation, Guess? Inc (GES) is a buy. Buying GES stocks now will result in a potential gain of 19.1%.
Range | Selected | |
WACC / Discount Rate | 5.4% - 8.1% | 6.8% |
Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
Fair Price | 10.19 - 26.52 | 15.75 |
Upside | -22.9% - 100.6% | 19.1% |
(USD in millions) | Projections | |||||
02-2025 | 02-2026 | 02-2027 | 02-2028 | 02-2029 | 02-2030 | |
Revenue | 2,995 | 3,205 | 3,305 | 3,386 | 3,587 | 3,658 |
% Growth | 8% | 7% | 3% | 2% | 6% | 2% |
Cost of goods sold | (1,694) | (1,813) | (1,870) | (1,915) | (2,029) | (2,069) |
% of Revenue | 57% | 57% | 57% | 57% | 57% | 57% |
Selling, G&A expenses | (1,130) | (1,209) | (1,247) | (1,277) | (1,353) | (1,380) |
% of Revenue | 38% | 38% | 38% | 38% | 38% | 38% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (91) | (97) | (100) | (103) | (109) | (111) |
% of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
Tax expense | (10) | (10) | (11) | (11) | (12) | (12) |
Tax rate | 12% | 12% | 12% | 12% | 12% | 12% |
Net profit | 71 | 76 | 78 | 80 | 85 | 86 |
% Margin | 2% | 2% | 2% | 2% | 2% | 2% |