US · DXLG
Destination XL Group, Inc.
- Sector
- Consumer Cyclical · Apparel - Retail
- Headquarters
- Canton, MA 02021
- Website
- dxl.com
Price · as of 2025-01-31
$0.62
Market cap 27.14M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $37.44 | +5,928.99% |
| Intrinsic Value(DCF) | $0.43 | -30.76% |
| Graham-Dodd Method(GD) | $2.76 | +343.8% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $4.62 | $34.89 | $0.00 | $4.01 | $2.41 |
| 2012 | $3.12 | $28.84 | $0.00 | $7.75 | $8.18 |
| 2013 | $5.16 | $30.63 | $0.00 | $4.00 | $1.09 |
| 2014 | $5.33 | $56.07 | $0.00 | $0.00 | $0.00 |
| 2015 | $4.96 | $33.00 | $0.00 | $0.64 | $0.00 |
| 2016 | $5.09 | $25.67 | $0.00 | $0.94 | $0.00 |
| 2017 | $2.75 | $23.41 | $0.00 | $1.56 | $0.00 |
| 2018 | $1.78 | $29.89 | $0.00 | $0.00 | $0.00 |
| 2019 | $2.23 | $32.95 | $0.00 | $0.00 | $0.00 |
| 2020 | $0.39 | $22.55 | $0.00 | $0.39 | $0.00 |
| 2021 | $1.04 | $38.14 | $0.00 | $0.00 | $29.23 |
| 2022 | $5.02 | $1,368.24 | $9.21 | $5.39 | $57.24 |
| 2023 | $5.49 | $46.37 | $12.02 | $9.28 | $22.39 |
| 2024 | $3.28 | $40.42 | $11.63 | $4.72 | $1.79 |
| 2025 | $1.07 | $37.44 | $0.00 | $2.76 | $0.00 |
AI valuation
Our deep-learning model estimates Destination XL Group, Inc.'s (DXLG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $37.44
- Current price
- $0.62
- AI upside
- +5,928.99%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.43
-30.76% upside
Graham-Dodd
$2.76
+343.8% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DXLG | Destination XL Group, Inc… | $0.62 | 27.14M | +5,929% | -31% | +344% | — | 19.89 | 0.43 | 0.13 | 10.41 | — | 0.43 | 46.51% | 0.80% | 0.65% | 2.11% | 0.75% | 0.83% | 1.31 | — | 1.45 | 0.55 | 9.13 | -8837.00% | -1050.00% | -9422.00% | 3.06% | 0.33 | 0.71% | 0.00% | 0.00% | 22.60% | 52.77 | 105.89 | 0.42 | 1.38 |
| BIRD | Allbirds, Inc. | $2.84 | 23.33M | +633% | -7% | — | +6,655% | -0.56 | 0.51 | 0.27 | -0.48 | — | 0.51 | 42.72% | -51.41% | -49.18% | -65.03% | -82.24% | -36.00% | 0.53 | — | 2.94 | 1.81 | 0.16 | -4095.00% | -2531.00% | 6537.00% | -130.36% | -1.44 | -57.29% | 0.00% | 0.00% | 0.00% | -0.40 | -0.57 | 0.21 | -3.38 |
| CATO | The Cato Corporation | $3.01 | 54.13M | +95,902% | -68% | — | — | -2.59 | 0.29 | 0.07 | -18.43 | — | 0.29 | 31.32% | -4.17% | -2.86% | -10.18% | -11.46% | -3.85% | 0.90 | -459.24 | 1.19 | 0.54 | -20.14 | -1709.00% | -823.00% | 12909.00% | -59.04% | -0.10 | -11.68% | 22.48% | -58.20% | 38.39% | -4.24 | -4.16 | 0.18 | 1.53 |
| CNTY | Century Casinos, Inc. | $1.68 | 51.55M | +3,098% | -38% | — | — | -0.66 | -8.56 | 0.14 | 15.86 | -0.19 | -0.61 | 42.63% | 0.75% | -22.25% | -216.05% | 0.45% | -9.36% | -114.31 | 0.04 | 1.58 | 1.28 | 14.65 | 35054.00% | 467.00% | 7809.00% | -80.77% | -0.04 | -6.68% | 0.00% | 0.00% | 0.30% | 241.87 | -16.24 | 1.81 | 0.44 |
| CULP | Culp, Inc. | $3.20 | 40.52M | +593% | -44% | — | — | -2.95 | 0.98 | 0.26 | -5.31 | -7.80 | 0.99 | 12.51% | -4.23% | -8.96% | -28.56% | -13.07% | -14.96% | 0.31 | -39.03 | 1.78 | 0.62 | -0.95 | 3784.00% | -537.00% | 7258.00% | -36.54% | -0.38 | -29.85% | 0.00% | 0.00% | 0.12% | -7.44 | -3.26 | 0.31 | 2.49 |
| GGR | Gogoro Inc. | $3.12 | 46.09M | +667% | -58% | — | -92% | -11.98 | 9.01 | 3.44 | 47.92 | — | 9.01 | 8.32% | -22.67% | -28.71% | -56.92% | -14.29% | -12.43% | 3.76 | -5.02 | 0.77 | 0.52 | 12.28 | -9707.00% | -939.00% | -7406.00% | -3.07% | 0.18 | -6.66% | 0.00% | 0.00% | 0.00% | -20.39 | -43.76 | 4.62 | -0.21 |
| LIVE | Live Ventures Incorporate… | $13.96 | 42.88M | +86% | -67% | +242% | +36% | 1.56 | 0.37 | 0.08 | 3.97 | — | 2.52 | 32.74% | 3.29% | 5.11% | 27.04% | 3.72% | 5.73% | 2.27 | 0.94 | 1.56 | 0.44 | 3.39 | -15814.00% | -590.00% | 7281.00% | 59.27% | 0.26 | 6.67% | 0.00% | 0.00% | 130.93% | 16.61 | 11.58 | 0.55 | 1.65 |
| NHTC | Natural Health Trends Cor… | $3.20 | 36.84M | +1,254% | -38% | — | — | -39.62 | 1.49 | 0.88 | -20.10 | — | 1.49 | 73.54% | -4.55% | -2.22% | -3.13% | 33.67% | -1.88% | 0.13 | — | 2.50 | 2.11 | 8.04 | -25402.00% | -742.00% | 7713.00% | -17.35% | -0.44 | 112.94% | 26.35% | -1044.20% | 26.35% | -5.09 | -1.52 | 0.23 | 1.59 |
| SYPR | Sypris Solutions, Inc. | $2.96 | 68.17M | +2,625% | -79% | -83% | — | -20.60 | 1.77 | 0.25 | 7.93 | -469.93 | 1.77 | 14.19% | 2.09% | -1.20% | -7.99% | 4.07% | -1.34% | 0.88 | 1.74 | 1.23 | 0.31 | 1.42 | 438.00% | 290.00% | -10696.00% | 2.66% | 0.03 | 3.20% | 0.00% | 0.00% | 1.52% | 14.40 | 45.77 | 0.30 | 0.26 |
| TLYS | Tilly's, Inc. | $1.44 | 43.32M | +2,520% | -44% | — | -90% | -1.29 | 0.59 | 0.10 | -5.58 | -3.95 | 0.59 | 26.29% | -8.75% | -8.12% | -37.62% | -18.83% | -11.98% | 1.92 | — | 1.32 | 0.51 | -4.66 | 3276.00% | -861.00% | 14282.00% | -84.08% | -0.42 | -18.98% | 0.00% | 0.00% | 19.67% | -4.15 | -4.12 | 0.36 | 1.14 |
About Destination XL Group, Inc.
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.
- CEO
- Harvey S. Kanter
- Employees
- 1.45K
- Beta
- 1.42
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.43 ÷ $0.62) − 1 = -30.76% (DCF, example).