/
DCF Valuation
Base-case fair value
$50.82
Intrinsic $67.76 · 25% MOS
Base-case summary
Our base-case DCF for G Iii Apparel Group Ltd (GIII) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to 0.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $168M in trailing free cash flow, this produces an intrinsic value of $67.76 per share. A 25% safety margin gives a fair value of $50.82.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$168M
Cash & equivalents
$394M
Total debt
$294M
Shares outstanding
44M