US · FIGS
FIGS, Inc.
- Sector
- Consumer Cyclical · Apparel - Manufacturers
- Headquarters
- Santa Monica, CA 90404
- Website
- wearfigs.com
Price · as of 2025-12-31
$15.40
Market cap 2.54B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $59.23 | +284.61% |
| Intrinsic Value(DCF) | $46.12 | +199.48% |
| Graham-Dodd Method(GD) | $3.72 | -75.82% |
| Graham Formula(GF) | $4.43 | -71.24% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $2.15 | $43.40 | |||
| 2021 | $16.54 | $39.66 | $1,616.27 | $1.20 | $0.00 |
| 2022 | $5.90 | $77.91 | $540.19 | $2.50 | $3.57 |
| 2023 | $5.61 | $68.58 | $28.77 | $2.92 | $2.10 |
| 2024 | $4.81 | $43.69 | $0.71 | $2.31 | $0.16 |
| 2025 | $17.12 | $59.23 | $8.71 | $3.72 | $4.43 |
AI valuation
Our deep-learning model estimates FIGS, Inc.'s (FIGS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $59.23
- Current price
- $15.40
- AI upside
- +284.61%
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
$46.12
+199.48% upside
Graham-Dodd
$3.72
-75.82% upside
Graham Formula
$4.43
-71.24% 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 |
| FIGS | FIGS, Inc. | $15.40 | 2.54B | +285% | +199% | -76% | -71% | 81.71 | 6.40 | 4.43 | 45.48 | 7.05 | 6.40 | 66.53% | 6.04% | 5.43% | 8.41% | 14.50% | 6.29% | 0.14 | — | 4.94 | 3.39 | -0.39 | 115828.00% | 1360.00% | -1737.00% | 1.89% | 0.68 | 27.77% | 0.00% | 0.00% | 0.10% | 67.05 | 48.26 | 4.05 | 14.06 |
| AIN | Albany International Corp… | $57.65 | 1.7B | -25% | -59% | — | — | -29.86 | 2.34 | 1.44 | 36.81 | — | 3.14 | 20.62% | -1.90% | -4.85% | -6.82% | -1.81% | -3.38% | 0.63 | -0.76 | 2.10 | 0.79 | 6.18 | -16929.00% | -388.00% | -4020.00% | 4.86% | 0.34 | 7.23% | 1.91% | -57.00% | 12.85% | -91.17 | 24.73 | 1.73 | 2.81 |
| CRI | Carter's, Inc. | $33.55 | 1.22B | — | -56% | -72% | -22% | 13.49 | 1.34 | 0.43 | 6.87 | — | 1.73 | 45.36% | 4.97% | 3.17% | — | — | — | 0.70 | 4.21 | 2.51 | 1.32 | 0.78 | — | — | — | 5.54% | 0.24 | — | 4.55% | 61.40% | 4.55% | 9.70 | 20.35 | 0.48 | 2.63 |
| EVGO | EVgo, Inc. | $2.74 | 843.87M | +1,020% | +1,384% | — | — | -6.34 | -1.09 | 1.09 | -3.83 | — | -0.86 | 11.43% | -51.23% | -17.26% | 21.14% | 44.24% | -5.47% | -0.35 | — | 1.84 | 1.62 | 0.41 | -1087.00% | 5957.00% | -4792.00% | -36.58% | -0.07 | 34.93% | 0.00% | 0.00% | 0.00% | -1.92 | -2.47 | 0.98 | -0.06 |
| GIII | G-III Apparel Group, Ltd. | $30.59 | 1.29B | +341% | -68% | +95% | +51% | 5.65 | 0.65 | 0.34 | 3.76 | 47.06 | 1.05 | 40.82% | 9.21% | 6.09% | 11.99% | 12.10% | 7.50% | 0.17 | 15.55 | 2.62 | 1.58 | 0.30 | 1200.00% | 266.00% | -5148.00% | 24.99% | 0.62 | 15.74% | 0.00% | 0.00% | 9.93% | 4.06 | 4.35 | 0.37 | 3.65 |
| GOOS | Canada Goose Holdings Inc… | $12.31 | 1.19B | +105% | -63% | -44% | -49% | 15.00 | 2.87 | 1.15 | 9.52 | 21.37 | 4.61 | 69.94% | 12.17% | 7.03% | 21.62% | 13.61% | 6.69% | 1.37 | 4.00 | 2.67 | 1.30 | 1.98 | 7018.00% | 109.00% | 15347.00% | 17.63% | 0.89 | 28.10% | 0.00% | 0.00% | 11.27% | 11.96 | 7.16 | 1.46 | 2.75 |
| LEG | Leggett & Platt, Incorpor… | $11.68 | 1.58B | +139% | -61% | -36% | -85% | 6.77 | 1.56 | 0.39 | 5.79 | — | 50.24 | 17.95% | 5.91% | 5.81% | 27.50% | 8.49% | 6.54% | 1.72 | 3.61 | 2.25 | 1.37 | 2.46 | -14531.00% | -749.00% | 2539.00% | 17.64% | 0.44 | 12.26% | 1.70% | 11.50% | 34.69% | 11.55 | 9.85 | 0.68 | 2.08 |
| LOT | Lotus Technology Inc. Ame… | $1.15 | 778.35M | +1,893% | -43% | — | — | -0.95 | -1.22 | 1.13 | -1.81 | -12.63 | -1.07 | 3.21% | -85.07% | -119.46% | 131.66% | 342.50% | -57.22% | -1.38 | -13.51 | 0.42 | 0.29 | -0.73 | 750.00% | 3613.00% | 5081.00% | -86.40% | -0.34 | 395.28% | 0.00% | 0.00% | 0.00% | -2.23 | -1.94 | 1.90 | -2.93 |
| LZB | La-Z-Boy Incorporated | $35.72 | 1.47B | +58% | -57% | -47% | -26% | 16.19 | 1.58 | 0.76 | 6.53 | — | 2.11 | 43.92% | 6.44% | 4.72% | 9.84% | 8.04% | 5.19% | 0.48 | 249.24 | 1.91 | 1.12 | 0.60 | -1696.00% | 304.00% | 805.00% | 7.01% | 0.45 | 9.75% | 2.17% | 35.10% | 7.00% | 13.04 | 15.68 | 0.84 | 3.09 |
| MLCO | Melco Resorts & Entertain… | $5.94 | 2.32B | +361% | +574% | — | +48% | 13.20 | -1.96 | 0.47 | 7.40 | 3.77 | -1.17 | 36.73% | 11.63% | 3.58% | -14.38% | 12.10% | 2.37% | -5.64 | 1.27 | 1.07 | 0.97 | 5.26 | 35000.00% | 1132.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 12.59% | 14.06 | — | 1.64 | 0.42 |
| THRM | Gentherm Incorporated | $32.77 | 1B | +49% | -61% | -30% | -81% | 53.86 | 1.37 | 0.66 | 10.87 | — | 1.76 | 23.53% | 5.22% | 1.22% | 2.73% | 4.97% | 1.38% | 0.41 | 5.65 | 1.92 | 1.09 | 1.30 | -7087.00% | 264.00% | 6822.00% | 6.21% | 0.29 | 7.63% | 0.00% | 0.00% | 1.02% | 14.34 | 18.31 | 0.75 | 3.16 |
About FIGS, Inc.
FIGS, Inc. operates as a direct-to-consumer healthcare apparel and lifestyle company in the United States. It designs and sells healthcare apparel and other non-scrub offerings, such as lab coats, under scrubs, outerwear, activewear, loungewear, compression socks footwear, and masks. It also offers sports bras, performance leggings, tops, super-soft pima cotton tops, vests, and jackets. The company markets and sells its products through its digital platform comprising website and mobile app. FIGS, Inc. was founded in 2013 and is headquartered in Santa Monica, California.
- CEO
- Catherine Eva Spear
- Employees
- 303
- Beta
- 1.30
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($46.12 ÷ $15.40) − 1 = +199.48% (DCF, example).