As of 2025-06-18, the Intrinsic Value of G-III Apparel Group Ltd (GIII) is 48.25 USD. This GIII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.58 USD, the upside of G-III Apparel Group Ltd is 123.60%.
The range of the Intrinsic Value is 41.67 - 58.10 USD
Based on its market price of 21.58 USD and our intrinsic valuation, G-III Apparel Group Ltd (GIII) is undervalued by 123.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.67 - 58.10 | 48.25 | 123.6% |
| DCF (Growth 10y) | 41.95 - 56.69 | 47.90 | 122.0% |
| DCF (EBITDA 5y) | 41.02 - 50.82 | 45.79 | 112.2% |
| DCF (EBITDA 10y) | 43.01 - 53.87 | 48.11 | 122.9% |
| Fair Value | 83.81 - 83.81 | 83.81 | 288.38% |
| P/E | 31.95 - 53.17 | 44.32 | 105.4% |
| EV/EBITDA | 41.93 - 54.65 | 48.10 | 122.9% |
| EPV | 44.22 - 56.18 | 50.20 | 132.6% |
| DDM - Stable | 24.07 - 46.31 | 35.19 | 63.1% |
| DDM - Multi | 22.78 - 35.12 | 27.71 | 28.4% |
| Market Cap (mil) | 1,258.57 |
| Beta | 0.23 |
| Outstanding shares (mil) | 58.32 |
| Enterprise Value (mil) | 1,019.53 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.63% |
| Cost of Debt | 6.05% |
| WACC | 8.61% |