GIII
G-III Apparel Group Ltd
Price:  
28.13 
USD
Volume:  
265,670.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GIII Intrinsic Value

116.50 %
Upside

What is the intrinsic value of GIII?

As of 2025-05-18, the Intrinsic Value of G-III Apparel Group Ltd (GIII) is 60.91 USD. This GIII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.13 USD, the upside of G-III Apparel Group Ltd is 116.50%.

The range of the Intrinsic Value is 52.39 - 73.62 USD

Is GIII undervalued or overvalued?

Based on its market price of 28.13 USD and our intrinsic valuation, G-III Apparel Group Ltd (GIII) is undervalued by 116.50%.

28.13 USD
Stock Price
60.91 USD
Intrinsic Value
Intrinsic Value Details

GIII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 52.39 - 73.62 60.91 116.5%
DCF (Growth 10y) 56.34 - 77.49 64.88 130.6%
DCF (EBITDA 5y) 47.97 - 72.51 62.52 122.3%
DCF (EBITDA 10y) 52.98 - 76.11 65.69 133.5%
Fair Value 110.28 - 110.28 110.28 292.04%
P/E 55.42 - 75.70 68.92 145.0%
EV/EBITDA 43.42 - 75.06 63.25 124.9%
EPV 57.59 - 73.46 65.53 132.9%
DDM - Stable 31.84 - 61.19 46.52 65.4%
DDM - Multi 33.24 - 51.48 40.54 44.1%

GIII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,234.34
Beta 0.12
Outstanding shares (mil) 43.88
Enterprise Value (mil) 1,059.06
Market risk premium 4.60%
Cost of Equity 8.59%
Cost of Debt 6.10%
WACC 8.57%