As of 2024-12-13, the Intrinsic Value of PVH Corp (PVH) is
153.32 USD. This PVH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 107.17 USD, the upside of PVH Corp is
43.10%.
The range of the Intrinsic Value is 127.70 - 190.43 USD
153.32 USD
Intrinsic Value
PVH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
127.70 - 190.43 |
153.32 |
43.1% |
| DCF (Growth 10y) |
140.39 - 202.03 |
165.70 |
54.6% |
| DCF (EBITDA 5y) |
144.38 - 190.59 |
174.41 |
62.7% |
| DCF (EBITDA 10y) |
156.33 - 207.92 |
186.62 |
74.1% |
| Fair Value |
66.55 - 66.55 |
66.55 |
-37.91% |
| P/E |
149.94 - 251.02 |
219.48 |
104.8% |
| EV/EBITDA |
165.29 - 216.53 |
199.70 |
86.3% |
| EPV |
141.76 - 184.55 |
163.15 |
52.2% |
| DDM - Stable |
84.66 - 157.96 |
121.31 |
13.2% |
| DDM - Multi |
89.24 - 133.04 |
107.08 |
-0.1% |
PVH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,981.16 |
| Beta |
1.25 |
| Outstanding shares (mil) |
55.81 |
| Enterprise Value (mil) |
7,558.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.79% |
| Cost of Debt |
4.28% |
| WACC |
8.22% |