As of 2024-12-15, the Intrinsic Value of Guess? Inc (GES) is
47.45 USD. This GES valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.33 USD, the upside of Guess? Inc is
209.50%.
The range of the Intrinsic Value is 35.52 - 68.91 USD
47.45 USD
Intrinsic Value
GES Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.52 - 68.91 |
47.45 |
209.5% |
| DCF (Growth 10y) |
39.18 - 72.99 |
51.33 |
234.8% |
| DCF (EBITDA 5y) |
25.97 - 47.57 |
36.65 |
139.1% |
| DCF (EBITDA 10y) |
33.46 - 57.83 |
44.73 |
191.8% |
| Fair Value |
52.18 - 52.18 |
52.18 |
240.35% |
| P/E |
22.67 - 55.06 |
38.89 |
153.7% |
| EV/EBITDA |
(38.51) - 33.47 |
(11.14) |
-172.7% |
| EPV |
37.89 - 62.25 |
50.07 |
226.6% |
| DDM - Stable |
12.32 - 26.67 |
19.50 |
27.2% |
| DDM - Multi |
40.35 - 61.28 |
48.20 |
214.4% |
GES Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
788.27 |
| Beta |
1.27 |
| Outstanding shares (mil) |
51.42 |
| Enterprise Value (mil) |
1,269.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.95% |
| Cost of Debt |
5.50% |
| WACC |
7.98% |