US · GIII
G-III Apparel Group, Ltd.
- Sector
- Consumer Cyclical · Apparel - Manufacturers
- Headquarters
- New York City, NY 10018
- Website
- giii.com
Price · as of 2025-01-31
$31.54
Market cap 1.29B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $135.05 | +328.19% |
| Intrinsic Value(DCF) | $9.84 | -68.8% |
| Graham-Dodd Method(GD) | $59.56 | +88.83% |
| Graham Formula(GF) | $46.24 | +46.59% |
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 | $18.94 | $103.94 | $858.72 | $14.62 | $58.39 |
| 2012 | $13.73 | $77.75 | $428.22 | $14.65 | $29.13 |
| 2013 | $19.62 | $61.00 | $375.46 | $16.33 | $30.05 |
| 2014 | $35.88 | $59.59 | $327.00 | $20.99 | $56.98 |
| 2015 | $58.56 | $100.16 | $369.31 | $29.12 | $77.29 |
| 2016 | $45.39 | $99.83 | $181.10 | $31.11 | $46.56 |
| 2017 | $24.35 | $52.92 | $0.00 | $21.85 | $11.05 |
| 2018 | $38.09 | $77.34 | $0.00 | $22.84 | $31.77 |
| 2019 | $41.26 | $80.46 | $29.02 | $32.93 | $48.64 |
| 2020 | $10.32 | $51.39 | $0.00 | $35.14 | $32.25 |
| 2021 | $30.64 | $60.86 | $0.00 | $23.85 | $0.00 |
| 2022 | $27.13 | $70.38 | $0.00 | $46.68 | $170.77 |
| 2023 | $14.92 | $74.66 | $0.00 | $14.97 | $0.00 |
| 2024 | $27.03 | $297.31 | $15.19 | $53.01 | $16.54 |
| 2025 | $24.59 | $135.05 | $0.00 | $59.56 | $46.23 |
AI valuation
Our deep-learning model estimates G-III Apparel Group, Ltd.'s (GIII) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $135.05
- Current price
- $31.54
- AI upside
- +328.19%
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
$9.84
-68.8% upside
Graham-Dodd
$59.56
+88.83% upside
Graham Formula
$46.24
+46.59% 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 |
| GIII | G-III Apparel Group, Ltd. | $31.54 | 1.29B | +328% | -69% | +89% | +47% | 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 |
| BH | Biglari Holdings Inc. | $387.78 | 1.21B | -2% | -67% | -8% | — | -81.12 | 0.53 | 0.84 | 8.50 | — | 0.61 | 38.28% | 6.38% | -1.04% | -0.64% | 1.82% | -0.44% | 0.26 | 3.77 | 1.16 | 1.08 | 3.16 | -10698.00% | -88.00% | -6156.00% | 6.25% | 0.34 | 3.26% | 0.00% | 0.00% | 0.00% | 13.91 | 16.86 | 0.89 | 2.18 |
| 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 |
| FIGS | FIGS, Inc. | $15.45 | 2.54B | +283% | +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 |
| 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 |
| GRBK | Green Brick Partners, Inc… | $73.66 | 3.21B | +25% | -55% | +5% | -21% | 10.12 | 1.71 | 1.51 | 7.56 | — | 1.71 | 30.54% | 19.51% | 14.93% | 17.98% | 16.59% | 13.09% | 0.18 | — | 22.60 | 2.06 | 0.41 | -1633.00% | -2.00% | 86740.00% | 6.57% | 2.26 | 10.78% | 0.09% | 0.90% | 3.45% | 8.19 | 16.08 | 1.60 | 6.35 |
| 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 |
| LGIH | LGI Homes, Inc. | $51.90 | 1.2B | +132% | -52% | +103% | — | 16.01 | 0.55 | 0.68 | 26.82 | — | 0.56 | 20.73% | 4.68% | 4.25% | 3.51% | 1.63% | 1.89% | 0.79 | — | 223.39 | 5.79 | 15.52 | -6241.00% | -2257.00% | -329.00% | -12.13% | -8.65 | -3.91% | 0.00% | 0.00% | 0.00% | 34.56 | -19.57 | 1.62 | 2.75 |
| LVWR | LiveWire Group, Inc. | $1.68 | 342.7M | +1,487% | -64% | — | — | -4.12 | 6.73 | 12.06 | -4.69 | — | 8.39 | -17.27% | -294.03% | -292.59% | -93.23% | -166.45% | -51.03% | 1.65 | -296.02 | 4.63 | 3.83 | 0.11 | -1957.00% | -361.00% | -4373.00% | -18.52% | -2.36 | -126.48% | 0.00% | 0.00% | 0.33% | -4.01 | -5.28 | 11.80 | -1.88 |
| SES | SES AI Corporation | $1.64 | 526.75M | — | -71% | — | — | -1.57 | 0.56 | 76.99 | 0.94 | -1.90 | 0.57 | 63.14% | -5355.29% | -4911.03% | -31.44% | -328.31% | -27.20% | 0.04 | — | 12.14 | 11.55 | 1.17 | 8235.00% | — | 848.00% | -49.85% | -2.90 | -235.28% | 0.00% | 0.00% | 29.47% | 0.87 | 1.21 | -46.54 | 0.40 |
| TDUP | ThredUp Inc. | $4.88 | 611.33M | +500% | -81% | — | — | -6.61 | 4.69 | 1.02 | -13.86 | -449.19 | 5.80 | 79.65% | -15.62% | -29.61% | -49.93% | -43.42% | -18.99% | 1.05 | -16.09 | 0.93 | 0.78 | -1.34 | 147.00% | 59.00% | -8526.00% | -2.15% | 0.01 | -6.08% | 0.00% | 0.00% | 0.00% | -6.87 | -49.05 | 1.07 | -2.46 |
About G-III Apparel Group, Ltd.
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.
- CEO
- Morris Goldfarb
- Employees
- 3.5K
- Beta
- 1.31
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.84 ÷ $31.54) − 1 = -68.8% (DCF, example).