As of 2024-07-27, the Intrinsic Value of Oxford Industries Inc (OXM) is
101.90 USD. This OXM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 102.39 USD, the upside of Oxford Industries Inc is
%.
The range of the Intrinsic Value is 77.82 - 150.49 USD
101.90 USD
Intrinsic Value
OXM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
77.82 - 150.49 |
101.90 |
-0.5% |
| DCF (Growth 10y) |
92.86 - 169.88 |
118.61 |
15.8% |
| DCF (EBITDA 5y) |
73.63 - 110.78 |
92.00 |
-10.1% |
| DCF (EBITDA 10y) |
92.23 - 137.83 |
113.85 |
11.2% |
| Fair Value |
12.93 - 12.93 |
12.93 |
-87.38% |
| P/E |
36.56 - 75.91 |
58.54 |
-42.8% |
| EV/EBITDA |
56.71 - 143.40 |
93.51 |
-8.7% |
| EPV |
110.40 - 143.07 |
126.73 |
23.8% |
| DDM - Stable |
22.33 - 57.89 |
40.11 |
-60.8% |
| DDM - Multi |
72.81 - 134.75 |
93.43 |
-8.8% |
OXM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,605.48 |
| Beta |
0.75 |
| Outstanding shares (mil) |
15.68 |
| Enterprise Value (mil) |
1,616.45 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.06% |
| Cost of Debt |
4.62% |
| WACC |
7.98% |