G-III Apparel Group, Ltd.

G-III Apparel Group, Ltd.

GIIIยทNASDAQ

$32.29

-0.89%
Consumer CyclicalApparel - Manufacturers

G-III Apparel Group, Ltd. designs, sources, and markets women's and men's apparel in the United States and internationally. The company operates through two segments, Wholesale Operations and Retail Operations. Its products include outerwear, dresses, sportswear, swimwear, women's suits, and women's performance wear; and women's handbags, footwear, small leather goods, cold weather accessories, and luggage. The company markets apparel and other products under the proprietary brand names, including DKNY, Donna Karan, Vilebrequin, Eliza J, Jessica Howard, Andrew Marc, Marc New York, Sonia Rykiel, Black Rivet, G-III Sports by Carl Banks, and G-III for Her; and licensed brands, such as Calvin Klein, Tommy Hilfiger, Karl Lagerfeld Paris, Levi's, Guess?, Kenneth Cole, Cole Haan, Vince Camuto, and Dockers. It has licenses with the National Football League, Major League Baseball, National Basketball Association, Major League Baseball, and National Hockey League, as well as approximately 150 U.S. colleges and universities. The company offers its products to department, specialty, and mass merchant retail stores. As of January 31, 2022, it operated 96 Vilebrequin retail stores; 60 DKNY and Karl Lagerfeld Paris stores; and 26 DKNY stores. The company also sells its products online. G-III Apparel Group, Ltd. was founded in 1956 and is headquartered in New York, New York.

At a Glance

Live Snapshot
Market Cap$1.36B
EPS1.5800
P/E Ratio20.44
Earnings Date06/05/2026
G-III Apparel Group, Ltd.

G-III Apparel Group, Ltd. Fair Value Envelope

GIII ยท NASDAQ

Our analysis suggests that GIII has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $32.29, this represents a potential HIDDEN relative to our calculated worth for G-III Apparel Group, Ltd..

Intrinsic Value
Current Price: $32.29

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$3.3B
+ Cash & Equivalents$406.7M
Firm Value$3.7B
- Debt$284.7M
Equity Value$3.4B
/ Shares Outstanding43,566,134B
DCF Value$79
UNDERVALUED BY 143%

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
$289.1M
$279.4M
$270.0M
$260.9M
$252.1M
$243.6M
$235.4M
$227.5M
$219.8M
$212.4M
Maintenance CapEx
-$6.8M
-$6.6M
-$6.4M
-$6.1M
-$5.9M
-$5.7M
-$5.5M
-$5.4M
-$5.2M
-$5.0M
Owner Earnings
$282.3M
$272.8M
$263.6M
$254.7M
$246.2M
$237.9M
$229.9M
$222.1M
$214.7M
$207.4M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$261.4M
$233.9M
$209.3M
$187.2M
$167.5M
$149.9M
$134.1M
$120.0M
$107.4M
$96.1M
Terminal Value represents 49.5% of Enterprise Value