MOV
Movado Group Inc
Price:  
26.67 
USD
Volume:  
106,010.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MOV Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of Movado Group Inc (MOV) is 61.42 USD. This MOV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.67 USD, the upside of Movado Group Inc is %.

The range of the Intrinsic Value is 54.15 - 72.65 USD

26.67 USD
Stock Price
61.42 USD
Intrinsic Value
Intrinsic Value Details

MOV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 54.15 - 72.65 61.42 130.3%
DCF (Growth 10y) 61.67 - 82.94 70.05 162.7%
DCF (EBITDA 5y) 43.88 - 47.64 46.21 73.2%
DCF (EBITDA 10y) 51.73 - 57.64 54.99 106.2%
Fair Value 14.83 - 14.83 14.83 -44.41%
P/E 25.55 - 77.51 47.76 79.1%
EV/EBITDA 30.88 - 53.30 40.49 51.8%
EPV 85.33 - 105.02 95.18 256.9%
DDM - Stable 17.99 - 37.46 27.73 4.0%
DDM - Multi 29.38 - 44.54 35.19 32.0%

MOV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 419.43
Beta 0.65
Outstanding shares (mil) 15.73
Enterprise Value (mil) 157.37
Market risk premium 4.60%
Cost of Equity 9.83%
Cost of Debt 4.62%
WACC 6.74%