DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

G-III Apparel Group, Ltd. (GIII)

Consumer Cyclical | Apparel - Manufacturers

Today's Price

$28.37

Today's Fair Value

$20.07 -29.26%

Margin of Safety

-41.36%

Projected Value (5Y)

$32.33 +13.96%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 25.77% | CAGR (5y): 37%

Diluted Shares Growth Rate

Regression: -0.13% | CAGR (5y): -1.82%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 4.53x)

Discount Rate