An independent two-stage DCF analysis by a frontier AI model.
5.0% projected annual free cash flow growth, slightly outpacing recent sluggish top-line growth due to margin expansion initiatives.
10.0%, reflecting the cyclical risks and discretionary nature of the apparel sector.
2.0%, aligning with long-term global GDP growth expectations for a mature apparel company.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 1.0% | 1.5% | 2.0% | 2.5% | 3.0% |
|---|---|---|---|---|---|
| 1.0% | $78.99 | $69.12 | $61.44 | $55.30 | $50.27 |
| 1.5% | $85.07 | $73.73 | $65.05 | $58.21 | $52.66 |
| 2.0% | $92.16 | $78.99 | $69.12 | $61.44 | $55.30 |
| 2.5% | $100.54 | $85.07 | $73.73 | $65.05 | $58.21 |
| 3.0% | $110.59 | $92.16 | $78.99 | $69.12 | $61.44 |
■ Undervalued vs current price ■ Overvalued vs current price
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.