As of 2024-12-12, the Intrinsic Value of G-III Apparel Group Ltd (GIII) is
62.65 USD. This GIII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.21 USD, the upside of G-III Apparel Group Ltd is
77.90%.
The range of the Intrinsic Value is 49.39 - 86.49 USD
62.65 USD
Intrinsic Value
GIII Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.39 - 86.49 |
62.65 |
77.9% |
| DCF (Growth 10y) |
51.48 - 87.08 |
64.30 |
82.6% |
| DCF (EBITDA 5y) |
44.53 - 68.73 |
55.74 |
58.3% |
| DCF (EBITDA 10y) |
49.92 - 76.99 |
61.83 |
75.6% |
| Fair Value |
106.26 - 106.26 |
106.26 |
201.79% |
| P/E |
39.47 - 86.11 |
65.66 |
86.5% |
| EV/EBITDA |
38.13 - 65.23 |
51.82 |
47.2% |
| EPV |
52.67 - 80.52 |
66.60 |
89.1% |
| DDM - Stable |
25.28 - 57.15 |
41.21 |
17.1% |
| DDM - Multi |
26.15 - 48.83 |
34.33 |
-2.5% |
GIII Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,545.01 |
| Beta |
0.03 |
| Outstanding shares (mil) |
43.88 |
| Enterprise Value (mil) |
1,544.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.73% |
| Cost of Debt |
5.74% |
| WACC |
8.46% |