Destination XL Group, Inc.

Destination XL Group, Inc.

DXLGยทNASDAQ

$0.93

-1.4%
Consumer CyclicalApparel - Retail

Destination XL Group, Inc., together with its subsidiaries, operates as a specialty retailer of big and tall men's clothing and shoes in the United States and Canada. Its stores offer sportswear and dresswear; fashion-neutral items, including jeans, casual slacks, T-shirts, polo shirts, dress shirts, and suit separates; and casual clothing. It also provides tailored-related separates, blazers, dress slacks, dress shirts, and neckwear; and vintage-screen T-shirts and wovens under various private labels. The company offers its products under the trade names of Destination XL, DXL, DXL Men's Apparel, DXL outlets, Casual Male XL, and Casual Male XL outlets. As of January 29, 2022, it operated 220 DXL retail stores, 16 DXL outlet stores, 35 Casual Male XL retail stores, and 19 Casual Male XL outlet stores; an e-commerce site, dxl.com; a mobile site, m.destinationXL.com; and mobile app. The company was formerly known as Casual Male Retail Group, Inc. and changed its name to Destination XL Group, Inc. in February 2013. Destination XL Group, Inc. was incorporated in 1976 and is headquartered in Canton, Massachusetts.

At a Glance

Live Snapshot
Market Cap$50.10M
EPS0.0538
P/E Ratio50.55
Earnings Date03/18/2026
Destination XL Group, Inc.

Destination XL Group, Inc. Fair Value Envelope

DXLG ยท NASDAQ

Our analysis suggests that DXLG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.93, this represents a potential HIDDEN relative to our calculated worth for Destination XL Group, Inc..

Intrinsic Value
Current Price: $0.93

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$20.9M
+ Cash & Equivalents$11.9M
Firm Value$32.8M
- Debt$184.6M
Equity Value-$151.8M
/ Shares Outstanding53,842,696B
DCF Value-$3
OVERVALUED BY 403%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$14.8M
$7.4M
$3.7M
$1.8M
$924.5K
$462.2K
$231.1K
$115.6K
$57.8K
$28.9K
Maintenance CapEx
-$2.8M
-$1.4M
-$693.1K
-$346.5K
-$173.3K
-$86.6K
-$43.3K
-$21.7K
-$10.8K
-$5.4K
Owner Earnings
$12.0M
$6.0M
$3.0M
$1.5M
$751.2K
$375.6K
$187.8K
$93.9K
$47.0K
$23.5K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$11.1M
$5.2M
$2.4M
$1.1M
$511.3K
$236.7K
$109.6K
$50.7K
$23.5K
$10.9K
Terminal Value represents 0.9% of Enterprise Value