image
Destination XL Group, Inc. DXLG
Consumer Cyclical - Apparel - Retail - NASDAQ - US
Watchlist
$ 0.9817
-4.8 %
$ 52.5 M
Market Cap
24.28
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one DXLG stock under the worst case scenario is HIDDEN Compared to the current market price of 0.982 USD, Destination XL Group, Inc. is HIDDEN

DXLG Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one DXLG stock under the base case scenario is HIDDEN Compared to the current market price of 0.982 USD, Destination XL Group, Inc. is HIDDEN

DXLG Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one DXLG stock under the best case scenario is HIDDEN Compared to the current market price of 0.982 USD, Destination XL Group, Inc. is HIDDEN

DXLG Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart DXLG

image
1M -5%
6M -189%
1Y -250%
3Y -321%
5Y 134%
All
$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.0$1.5$1.5$1.0$1.0$0.5$0.515 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
467 M REVENUE
-10.50%
Growth Rates
1Year -10.50%
3Years -2.57%
5Years -0.30%
7Years -0.03%
10Years 1.21%
3.73 M OPERATING INCOME
-91.10%
Growth Rates
1Year -91.10%
3Years -60.81%
5Years 41.34%
7Years 11.97%
10Years 9.26%
3.06 M NET INCOME
-89.03%
Growth Rates
1Year -89.03%
3Years -62.23%
5Years 19.05%
7Years 11.65%
10Years 8.44%
29.6 M OPERATING CASH FLOW
-40.35%
Growth Rates
1Year -40.35%
3Years -26.84%
5Years 13.36%
7Years -0.65%
10Years 7.92%
-31.3 M INVESTING CASH FLOW
36.23%
Growth Rates
1Year 36.23%
3Years -81.15%
5Years -18.52%
7Years -4.80%
10Years 2.63%
-13.9 M FINANCING CASH FLOW
44.12%
Growth Rates
1Year 44.12%
3Years 42.62%
5Years -36.56%
7Years -7.13%
10Years -4.23%
119 M REVENUE
10.88%
Growth Rates
1Year -10.50%
3Years -2.57%
5Years -0.30%
7Years -0.03%
10Years 1.21%
-1.73 M OPERATING INCOME
31.71%
Growth Rates
1Year -91.10%
3Years -60.81%
5Years 41.34%
7Years 11.97%
10Years 9.26%
-1.32 M NET INCOME
27.09%
Growth Rates
1Year -89.03%
3Years -62.23%
5Years 19.05%
7Years 11.65%
10Years 8.44%
17.1 M OPERATING CASH FLOW
587.01%
Growth Rates
1Year -40.35%
3Years -26.84%
5Years 13.36%
7Years -0.65%
10Years 7.92%
-8.81 M INVESTING CASH FLOW
-1313.80%
Growth Rates
1Year 36.23%
3Years -81.15%
5Years -18.52%
7Years -4.80%
10Years 2.63%
-3.53 M FINANCING CASH FLOW
65.51%
Growth Rates
1Year 44.12%
3Years 42.62%
5Years -36.56%
7Years -7.13%
10Years -4.23%
Balance Sheet Destination XL Group, Inc.
image
Current Assets 132 M
Cash & Short-Term Investments 48.4 M
Receivables 1.63 M
Other Current Assets 81.8 M
Non-Current Assets 249 M
Long-Term Investments 0
PP&E 228 M
Other Non-Current Assets 21 M
12.71 %21.48 %59.87 %5.51 %Total Assets$381.0m
Current Liabilities 90.7 M
Accounts Payable 24.3 M
Short-Term Debt 0
Other Current Liabilities 66.4 M
Non-Current Liabilities 149 M
Long-Term Debt 149 M
Other Non-Current Liabilities 341 K
10.15 %27.68 %62.03 %Total Liabilities$239.7m
EFFICIENCY
Earnings Waterfall Destination XL Group, Inc.
image
Revenue 467 M
Cost Of Revenue 250 M
Gross Profit 217 M
Operating Expenses 213 M
Operating Income 3.73 M
Other Expenses 677 K
Net Income 3.06 M
500m500m450m450m400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m00467m(250m)217m(213m)4m(677k)3mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
46.51% GROSS MARGIN
46.51%
Averages
1Year 46.51%
3Years 48.27%
5Years 45.43%
7Years 44.98%
10Years 45.14%
0.80% OPERATING MARGIN
0.80%
Averages
1Year 0.80%
3Years 6.52%
5Years 3.50%
7Years 2.17%
10Years 1.04%
0.65% NET MARGIN
0.65%
Averages
1Year 0.65%
3Years 7.44%
5Years 2.66%
7Years 1.26%
10Years 0.24%
2.16% ROE
2.16%
Averages
1Year 2.16%
3Years 28.60%
5Years 353.24%
7Years 247.11%
10Years 169.08%
0.80% ROA
0.80%
Averages
1Year 0.80%
3Years 11.34%
5Years 6.65%
7Years 3.61%
10Years 1.35%
0.68% ROIC
0.68%
Averages
1Year 0.68%
3Years 12.91%
5Years 9.52%
7Years 5.62%
10Years 2.59%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Destination XL Group, Inc.
image
80m80m70m70m60m60m50m50m40m40m30m30m20m20m10m10m00(10m)(10m)(20m)(20m)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 3.06 M
Depreciation & Amortization 13.9 M
Capital Expenditures -27.7 M
Stock-Based Compensation 2.61 M
Change in Working Capital 0
Others -458 K
Free Cash Flow 1.86 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Destination XL Group, Inc.
image
Wall Street analysts predict an average 1-year price target for DXLG of $3 , with forecasts ranging from a low of $3 to a high of $3 .
DXLG Lowest Price Target Wall Street Target
3 USD 205.59%
DXLG Average Price Target Wall Street Target
3 USD 205.59%
DXLG Highest Price Target Wall Street Target
3 USD 205.59%
Price
Max Price Target
Min Price Target
Average Price Target
4444333322221111Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 9
6. Ownership
Insider Ownership Destination XL Group, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
DXL BIG + TALL ADDS HAGGAR® AND DICKIES® BRANDS TO THEIR INCREASING CLOTHING ASSORTMENT CANTON, Mass. , May 1, 2025 /PRNewswire/ -- Destination XL Group, Inc. (Nasdaq: DXLG), the leading integrated-commerce retailer specializing in Big + Tall men's clothing and shoes, is proud to announce the addition of Haggar® and Dickies® to its growing Big + Tall assortment of more than 80 well-known, national brands. prnewswire.com - 2 weeks ago
Riverdale Welcomes DXL: Because Offering Big + Tall Men's Clothes That Fit Shouldn't Be Remarkable, But It Is RIVERDALE, Utah , April 12, 2025 /PRNewswire/ -- Destination XL Group, Inc. (NASDAQ: DXLG), the leading integrated-commerce retailer specializing in Big + Tall men's clothing and shoes, announces the grand opening of its latest store in Riverdale, UT, located at 1090 W Riverdale Rd. This marks DXL's second new store opening of the fiscal year and its eighth within the past 12 months across the United States. prnewswire.com - 1 month ago
NEW Fit Exchange by DXL + Military & First Responders Discount Offers New Savings for All Big + Tall Men CANTON, Mass. , April 2, 2025 /PRNewswire/ -- Destination XL Group, Inc. (Nasdaq: DXLG), the leading integrated-commerce retailer specializing in Big + Tall men's clothing and shoes, is proud to announce two new cost-saving initiatives designed to bring a heightened level of exceptional value and recognition to its guests – our newly announced Fit Exchange by DXL program and a program supporting those who serve us all. prnewswire.com - 1 month ago
Destination XL Is Entering Going-Concern Territory In Another Bad Quarter For Comps Destination XL Group, Inc.'s Q4 results show continued negative comps and margin erosion, with no turnaround in sight, leading to a hold rating. The rise of GLP-1 weight loss drugs is likely shrinking DXLG's addressable market, impacting the big-and-tall apparel segment. DXLG's market cap is near $100 million with $45 million in cash, trading at distressed levels due to consistent double-digit sales declines. seekingalpha.com - 1 month ago
Destination XL Group, Inc. (DXLG) Q4 2024 Earnings Call Transcript Destination XL Group, Inc. (NASDAQ:DXLG ) Q4 2024 Earnings Conference Call March 20, 2025 9:00 AM ET Company Participants Shelly Mokas - Vice President of Financial Reporting & SEC Compliance Harvey Kanter - President & Chief Executive Officer Peter Stratton - Chief Financial Officer Conference Call Participants Michael Baker - D.A. Davidson Jeremy Hamblin - Craig-Hallum Operator Good day, everyone, and welcome to the Destination XL Group, Inc. Fourth Quarter Fiscal 2024 Financial Results Conference Call. seekingalpha.com - 2 months ago
Destination XL Group, Inc. Reports Fiscal 2024 Fourth Quarter and Full-Year Financial Results Full-Year Sales of $467.0 million, Net Income of $3.1 million, $0.05 EPS, Adjusted EBITDA of $19.9 million Full-Year Sales of $467.0 million, Net Income of $3.1 million, $0.05 EPS, Adjusted EBITDA of $19.9 million globenewswire.com - 2 months ago
Roseville Welcomes DXL: Because Offering Big + Tall Men's Clothes That Fit Shouldn't Be Remarkable, But It Is ROSEVILLE, Calif. , Feb. 22, 2025 /PRNewswire/ -- Destination XL Group, Inc. (Nasdaq: DXLG), the leading integrated-commerce retailer specializing in Big + Tall men's clothing and shoes, announces the grand opening of its latest store in Roseville, CA, located at Creekside Town Center, 1232 Galleria Blvd. prnewswire.com - 2 months ago
Destination XL Group, Inc. to Announce Fourth Quarter and Fiscal 2024 Financial Results on March 20, 2025 CANTON, Mass., Feb. 21, 2025 (GLOBE NEWSWIRE) -- Destination XL Group, Inc. (NASDAQ: DXLG), the leading integrated commerce retailer of Big + Tall men's clothing and shoes, announced today it will release its fourth quarter and fiscal 2024 financial results before the market opens on Thursday, March 20, 2025. globenewswire.com - 2 months ago
Destination XL Group Expands With Bluecore to Consolidate Technology, Scale Personalization and Increase Customer Movement NEW YORK--(BUSINESS WIRE)--Destination XL Group, Inc (NASDAQ: DXLG), the leading integrated commerce specialty retailer of Big + Tall men's clothing and shoes, today announced its expanding partnership with Bluecore, the retail shopper identification and customer movement technology. The men's apparel retailer selected Bluecore as its single technology partner for identification, audience building and segmentation and campaign management. By consolidating multiple marketing technologies and cap. businesswire.com - 3 months ago
DXL, Now Open In Bellevue: Clothes That Actually Fit Big + Tall Men Shouldn't Be A Crazy Idea, Right? BELLEVUE, Wash. , Jan. 25, 2025 /PRNewswire/ -- Destination XL Group, Inc. (Nasdaq: DXLG), the leading integrated-commerce retailer specializing in Big + Tall men's clothing and shoes, announces the grand opening of its latest store in Bellevue, WA. prnewswire.com - 3 months ago
Destination XL Group, Inc. Confirms Receipt of Non-Binding Proposal from Fund 1 Investments, LLC CANTON, Mass., Dec. 23, 2024 (GLOBE NEWSWIRE) -- Destination XL Group, Inc, (NASDAQ: DXLG), the leading integrated - commerce specialty retailer of Big + Tall men's clothing and shoes, today confirmed that it has received a non-binding proposal from Fund 1 Investments, LLC to acquire all of the outstanding shares of the Company. globenewswire.com - 4 months ago
Destination XL's Q3 Was Weak, And The Name Is Now In Unprofitable Territory Destination XL Group, Inc. reported a 10-11% drop in comparable sales for Q3 2024, leading to a significant margin decline and a second guidance cut this year. Despite efforts to maintain margins, the company has resorted to aggressive discounting to compete, impacting future margins and profitability. DXLG's valuation is distressed, reflecting its current unprofitability; however, a 10% sales improvement could make the stock attractive given its low EV. seekingalpha.com - 5 months ago
8. Profile Summary

Destination XL Group, Inc. DXLG

image
COUNTRY US
INDUSTRY Apparel - Retail
MARKET CAP $ 52.5 M
Dividend Yield 0.00%
Description 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.
Contact 555 Turnpike Street, Canton, MA, 02021 https://www.dxl.com
IPO Date June 2, 1987
Employees 1447
Officers Ms. Stacey A. Jones Chief Human Resources Officer Mr. Peter H. Stratton Jr. Executive Vice President, Chief Financial Officer & Treasurer Mr. John F. Cooney Senior Vice President, Corporate Controller & Chief Accounting Officer Mr. James Reath Chief Marketing Officer Mr. Anthony J. Gaeta Chief Stores & Real Estate Officer Mr. Robert S. Molloy J.D. General Counsel & Secretary Ms. Allison Surette Chief Merchandising Officer Mr. Harvey S. Kanter President, Chief Executive Officer & Director Mr. Robert A. Bogan Chief Technology Officer Mr. Francis C. Chane Senior Vice President of Supply Chain & Customer Fulfillment