investorscraft@gmail.com

Intrinsic Value of G-III Apparel Group, Ltd. (GIII)

Previous Close$23.94
Intrinsic Value
Upside potential
Previous Close
$23.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

G-III Apparel Group, Ltd. operates as a leading designer, manufacturer, and distributor of apparel and accessories under licensed brands, private labels, and its own brands. The company serves a diverse customer base, including department stores, specialty retailers, and e-commerce platforms, with a strong presence in outerwear, dresses, sportswear, and women’s suits. Its portfolio includes partnerships with high-profile brands such as Calvin Klein, Tommy Hilfiger, and DKNY, alongside owned brands like Donna Karan and Vilebrequin. G-III’s vertically integrated supply chain enables cost-efficient production and rapid market responsiveness, positioning it as a key player in the competitive mid-tier apparel sector. The company leverages its licensing agreements and design expertise to maintain relevance in evolving fashion trends while expanding its direct-to-consumer channels to capture higher margins.

Revenue Profitability And Efficiency

G-III reported revenue of $3.18 billion for FY2025, with net income of $193.6 million, reflecting a net margin of approximately 6.1%. Diluted EPS stood at $4.20, demonstrating solid profitability. Operating cash flow was robust at $316.4 million, supported by efficient working capital management. Capital expenditures totaled $41.5 million, indicating disciplined reinvestment in operations.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent operating cash flow, which exceeded net income, highlighting strong cash conversion. Capital efficiency is evident in its moderate capex relative to cash flow, allowing for flexibility in growth initiatives. G-III’s focus on licensed and owned brands provides a balanced revenue mix, enhancing earnings stability.

Balance Sheet And Financial Health

G-III maintains a solid balance sheet with $181.4 million in cash and equivalents and total debt of $277.7 million, yielding a net debt position of $96.3 million. The manageable leverage and healthy liquidity position support financial flexibility. The absence of dividends allows for reinvestment in growth or debt reduction, aligning with its capital allocation strategy.

Growth Trends And Dividend Policy

Revenue growth trends reflect G-III’s ability to navigate a dynamic retail environment, though specific YoY comparisons are unavailable. The company does not pay dividends, opting to retain earnings for strategic initiatives, including brand expansion and digital transformation. This aligns with its focus on long-term value creation over near-term shareholder returns.

Valuation And Market Expectations

With a market capitalization implied by its EPS and shares outstanding, G-III’s valuation hinges on its ability to sustain profitability amid fashion cyclicality. Investors likely weigh its licensed brand strength against private label expansion risks. The absence of dividends may influence yield-focused investors, but growth-oriented stakeholders may appreciate its reinvestment strategy.

Strategic Advantages And Outlook

G-III’s strategic advantages include its diversified brand portfolio, licensing expertise, and supply chain agility. The outlook depends on its ability to adapt to consumer preferences and expand higher-margin direct channels. Challenges include competitive pressures and macroeconomic volatility, but its operational leverage positions it well for incremental growth.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount