Intrinsic value of Gildan Activewear, Inc. (GIL)

[per Chepakovich valuation model]

other valuations of GIL

[per Chepakovich valuation model]  See other valuations of GIL stock

Previous Close$34.45
Intrinsic Value
Upside potential
Previous Close
$34.45

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-29.8NaN
Revenue, $1981NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2162NaN
Operating income, $m-181NaN
EBITDA, $m-34NaN
Interest expense (income), $mNaN
Earnings before tax, $m-229NaN
Tax expense, $m-4NaN
Net income, $m-225NaN

BALANCE SHEET

Cash and short-term investments, $m505NaN
Total assets, $m3021NaN
Adjusted assets (=assets-cash), $m2516NaN
Average production assets, $m1500NaN
Working capital, $m1185NaN
Total debt, $m1067NaN
Total liabilities, $m1462NaN
Total equity, $m1559NaN
Debt-to-equity ratio0.684NaN
Adjusted equity ratio0.419NaN

CASH FLOW

Net income, $m-225NaN
Depreciation, amort., depletion, $m147NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m415NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-50NaN
Free cash flow, $m465NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1185
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN