GES
Guess? Inc
Price:  
13.22 
USD
Volume:  
445,150
United States | Specialty Retail

GES DCF Valuation - Growth Exit 5Y

19.1 %
Upside

What is the DCF valuation of GES?

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%.

Is GES a buy or a sell?

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 Rate5.4% - 8.1%6.8%
Long-term Growth Rate 0.5% - 1.5%1.0%
Fair Price10.19 - 26.5215.75
Upside-22.9% - 100.6%19.1%
13.22 USD
Stock Price
15.75 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

GES DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
02-202502-202602-202702-202802-202902-2030
Revenue2,9953,2053,3053,3863,5873,658
% Growth
8%7%3%2%6%2%
Cost of goods sold(1,694)(1,813)(1,870)(1,915)(2,029)(2,069)
% of Revenue57%57%57%57%57%57%
Selling, G&A expenses(1,130)(1,209)(1,247)(1,277)(1,353)(1,380)
% of Revenue38%38%38%38%38%38%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(91)(97)(100)(103)(109)(111)
% of Revenue3%3%3%3%3%3%
Tax expense(10)(10)(11)(11)(12)(12)
Tax rate12%12%12%12%12%12%
Net profit717678808586
% Margin2%2%2%2%2%2%