GES
Guess? Inc
Price:  
26.24 
USD
Volume:  
960,781.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GES Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Guess? Inc (GES) is 45.84 USD. This GES valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.24 USD, the upside of Guess? Inc is %.

The range of the Intrinsic Value is 36.20 - 62.96 USD

26.24 USD
Stock Price
45.84 USD
Intrinsic Value
Intrinsic Value Details

GES Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.20 - 62.96 45.84 74.7%
DCF (Growth 10y) 39.59 - 67.46 49.69 89.4%
DCF (EBITDA 5y) 32.82 - 45.32 38.66 47.3%
DCF (EBITDA 10y) 37.47 - 53.37 44.58 69.9%
Fair Value 93.16 - 93.16 93.16 255.03%
P/E 30.44 - 48.22 35.60 35.7%
EV/EBITDA 29.03 - 39.54 33.41 27.3%
EPV 41.19 - 63.29 52.24 99.1%
DDM - Stable 21.17 - 49.00 35.09 33.7%
DDM - Multi 23.92 - 44.46 31.22 19.0%

GES Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,395.44
Beta 1.51
Outstanding shares (mil) 53.18
Enterprise Value (mil) 1,488.91
Market risk premium 4.60%
Cost of Equity 10.08%
Cost of Debt 4.31%
WACC 8.49%