GIII
G-III Apparel Group Ltd
Price:  
23.35 
USD
Volume:  
932,521.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GIII Intrinsic Value

177.30 %
Upside

What is the intrinsic value of GIII?

As of 2025-07-03, the Intrinsic Value of G-III Apparel Group Ltd (GIII) is 64.74 USD. This GIII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.35 USD, the upside of G-III Apparel Group Ltd is 177.30%.

The range of the Intrinsic Value is 55.64 - 78.53 USD

Is GIII undervalued or overvalued?

Based on its market price of 23.35 USD and our intrinsic valuation, G-III Apparel Group Ltd (GIII) is undervalued by 177.30%.

23.35 USD
Stock Price
64.74 USD
Intrinsic Value
Intrinsic Value Details

GIII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 55.64 - 78.53 64.74 177.3%
DCF (Growth 10y) 56.03 - 76.62 64.27 175.3%
DCF (EBITDA 5y) 56.35 - 71.41 64.21 175.0%
DCF (EBITDA 10y) 58.51 - 74.91 66.57 185.1%
Fair Value 112.91 - 112.91 112.91 383.57%
P/E 46.13 - 71.18 61.74 164.4%
EV/EBITDA 58.57 - 74.46 67.41 188.7%
EPV 59.03 - 75.91 67.47 188.9%
DDM - Stable 32.08 - 62.57 47.33 102.7%
DDM - Multi 30.29 - 47.47 37.11 58.9%

GIII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,010.82
Beta 0.24
Outstanding shares (mil) 43.29
Enterprise Value (mil) 771.78
Market risk premium 4.60%
Cost of Equity 8.68%
Cost of Debt 6.05%
WACC 8.65%