GIII
G-III Apparel Group Ltd
Price:  
25.54 
USD
Volume:  
480,755.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GIII Intrinsic Value

%
Upside

As of 2024-07-22, the Intrinsic Value of G-III Apparel Group Ltd (GIII) is 67.34 USD. This GIII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.54 USD, the upside of G-III Apparel Group Ltd is %.

The range of the Intrinsic Value is 55.78 - 85.86 USD

25.54 USD
Stock Price
67.34 USD
Intrinsic Value
Intrinsic Value Details

GIII Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 55.78 - 85.86 67.34 163.7%
DCF (Growth 10y) 53.66 - 78.95 63.46 148.5%
DCF (EBITDA 5y) 39.71 - 67.18 54.52 113.5%
DCF (EBITDA 10y) 46.74 - 73.37 60.19 135.7%
Fair Value 99.30 - 99.30 99.30 288.79%
P/E 43.14 - 86.98 60.67 137.6%
EV/EBITDA 33.71 - 69.56 60.17 135.6%
EPV 58.67 - 79.42 69.05 170.4%
DDM - Stable 25.92 - 51.51 38.71 51.6%
DDM - Multi 24.54 - 39.51 30.40 19.0%

GIII Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,149.04
Beta 0.75
Outstanding shares (mil) 44.99
Enterprise Value (mil) 1,066.96
Market risk premium 4.60%
Cost of Equity 9.33%
Cost of Debt 5.85%
WACC 8.01%