As of 2025-05-17, the Intrinsic Value of Movado Group Inc (MOV) is 30.84 USD. This MOV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.35 USD, the upside of Movado Group Inc is 77.80%.
The range of the Intrinsic Value is 27.55 - 36.36 USD
Based on its market price of 17.35 USD and our intrinsic valuation, Movado Group Inc (MOV) is undervalued by 77.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.55 - 36.36 | 30.84 | 77.8% |
| DCF (Growth 10y) | 28.88 - 38.00 | 32.30 | 86.2% |
| DCF (EBITDA 5y) | 23.84 - 31.00 | 27.18 | 56.7% |
| DCF (EBITDA 10y) | 25.88 - 33.14 | 29.15 | 68.0% |
| Fair Value | 5.82 - 5.82 | 5.82 | -66.46% |
| P/E | 13.23 - 19.79 | 16.93 | -2.4% |
| EV/EBITDA | 19.89 - 31.46 | 25.62 | 47.6% |
| EPV | 59.01 - 76.48 | 67.74 | 290.4% |
| DDM - Stable | 6.70 - 15.32 | 11.01 | -36.5% |
| DDM - Multi | 14.00 - 21.98 | 16.90 | -2.6% |
| Market Cap (mil) | 273.76 |
| Beta | 1.00 |
| Outstanding shares (mil) | 15.78 |
| Enterprise Value (mil) | 65.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.00% |
| Cost of Debt | 4.48% |
| WACC | 6.75% |