OXM
Oxford Industries Inc
Price:  
48.06 
USD
Volume:  
643,321
United States | Textiles, Apparel & Luxury Goods

OXM DCF Valuation - Growth Exit 5Y

73.6 %
Upside

What is the DCF valuation of OXM?

The Discounted Cash Flow (DCF) valuation of Oxford Industries Inc (OXM) is 83.43 USD. With the latest stock price at 48.06 USD, the upside of Oxford Industries Inc based on DCF is 73.6%.

Is OXM a buy or a sell?

Based on the latest price of 48.06 USD and our DCF valuation, Oxford Industries Inc (OXM) is a buy. Buying OXM stocks now will result in a potential gain of 73.6%.

Range Selected
WACC / Discount Rate6.9% - 9.2%8.1%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price68.57 - 106.5483.43
Upside42.7% - 121.7%73.6%
48.06 USD
Stock Price
83.43 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

OXM DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
02-202502-202602-202702-202802-202902-2030
Revenue1,5171,5231,5501,5781,6401,681
% Growth
3%0%2%2%4%3%
Cost of goods sold(543)(545)(555)(565)(587)(602)
% of Revenue36%36%36%36%36%36%
Selling, G&A expenses(844)(848)(862)(878)(912)(935)
% of Revenue56%56%56%56%56%56%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(13)(13)(14)(14)(14)(15)
% of Revenue1%1%1%1%1%1%
Tax expense(24)(24)(24)(25)(26)(26)
Tax rate20%20%20%20%20%20%
Net profit93939597101103
% Margin6%6%6%6%6%6%