MOV
Movado Group Inc
Price:  
19.48 
USD
Volume:  
108,830.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MOV Intrinsic Value

186.10 %
Upside

As of 2025-02-16, the Intrinsic Value of Movado Group Inc (MOV) is 55.73 USD. This MOV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.48 USD, the upside of Movado Group Inc is 186.10%.

The range of the Intrinsic Value is 47.51 - 69.56 USD

19.48 USD
Stock Price
55.73 USD
Intrinsic Value
Intrinsic Value Details

MOV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.51 - 69.56 55.73 186.1%
DCF (Growth 10y) 53.23 - 77.86 62.45 220.6%
DCF (EBITDA 5y) 38.51 - 50.42 42.80 119.7%
DCF (EBITDA 10y) 45.71 - 60.00 51.04 162.0%
Fair Value 11.52 - 11.52 11.52 -40.85%
P/E 20.69 - 34.40 22.19 13.9%
EV/EBITDA 28.76 - 38.68 32.38 66.2%
EPV 75.10 - 100.16 87.63 349.8%
DDM - Stable 12.23 - 28.03 20.13 3.3%
DDM - Multi 24.06 - 41.12 30.20 55.0%

MOV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 305.54
Beta 1.33
Outstanding shares (mil) 15.68
Enterprise Value (mil) 107.28
Market risk premium 4.60%
Cost of Equity 10.79%
Cost of Debt 4.48%
WACC 7.16%