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%.
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 Rate | 6.9% - 9.2% | 8.1% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 68.57 - 106.54 | 83.43 |
Upside | 42.7% - 121.7% | 73.6% |
(USD in millions) | Projections | |||||
02-2025 | 02-2026 | 02-2027 | 02-2028 | 02-2029 | 02-2030 | |
Revenue | 1,517 | 1,523 | 1,550 | 1,578 | 1,640 | 1,681 |
% Growth | 3% | 0% | 2% | 2% | 4% | 3% |
Cost of goods sold | (543) | (545) | (555) | (565) | (587) | (602) |
% of Revenue | 36% | 36% | 36% | 36% | 36% | 36% |
Selling, G&A expenses | (844) | (848) | (862) | (878) | (912) | (935) |
% of Revenue | 56% | 56% | 56% | 56% | 56% | 56% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (13) | (13) | (14) | (14) | (14) | (15) |
% of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
Tax expense | (24) | (24) | (24) | (25) | (26) | (26) |
Tax rate | 20% | 20% | 20% | 20% | 20% | 20% |
Net profit | 93 | 93 | 95 | 97 | 101 | 103 |
% Margin | 6% | 6% | 6% | 6% | 6% | 6% |