investorscraft@gmail.com

Intrinsic value of Oxford Industries, Inc. (OXM)

Previous Close$99.00
Intrinsic Value
Upside potential
Previous Close
$99.00

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh1252.76 

The original valuation is based on fiscal year data as of 2022-01-31 and quarterly data as of 2022-01-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

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.

Company description

Oxford Industries, Inc., an apparel company, designs, sources, markets, and distributes products of company owned and licensed brands, and private label apparel products worldwide. The company offers men's and women's sportswear and related products under the Tommy Bahama brand; women's and girl's dresses and sportswear, scarves, bags, jewelry, and belts, as well as footwear and children's apparel under the Lilly Pulitzer brand; and men's shirts, pants, shorts, outerwear, ties, swimwear, footwear, and accessories, as well as women and youth products under the Southern Tide brand. It also provides branded and private label men's apparel, including tailored clothing, casual pants, and sportswear under the licensed brands, such as Kenneth Cole, Dockers, Nick Graham, and Cole Haan, as well as designs and markets products for owned brands comprising Billy London, Oxford, Duck Head, and Strong Suit. In addition, the company licenses Tommy Bahama names for various products that include men's and women's headwear; watches; outdoor furniture and related products; footwear; belts, leather goods, and gifts; indoor furniture; men's hosiery; handbags; mattresses and box springs; sleepwear; luggage; bedding and bath linens; shampoo, soap, and bath amenities; fabrics; table top accessories; cigar accessories; fragrances; and distilled spirits. Oxford Industries, Inc. offers products through its retail stores and e-commerce sites, department stores, national chains, warehouse clubs, specialty stores, specialty catalogs, and multi-branded e-commerce retailers. It operates 189 brand-specific full-price retail stores; 35 Tommy Bahama outlet stores; and 16 Tommy Bahama restaurants, including Marlin Bars. Oxford Industries, Inc. was founded in 1942 and is headquartered in Atlanta, Georgia.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %52.5NaN
Revenue, $1142NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m976NaN
Operating income, $m166NaN
EBITDA, $m205NaN
Interest expense (income), $mNaN
Earnings before tax, $m164NaN
Tax expense, $m33NaN
Net income, $m131NaN

BALANCE SHEET

Cash and short-term investments, $m210NaN
Total assets, $m958NaN
Adjusted assets (=assets-cash), $m748NaN
Average production assets, $m551NaN
Working capital, $m174NaN
Total debt, $m260NaN
Total liabilities, $m450NaN
Total equity, $m508NaN
Debt-to-equity ratio0.512NaN
Adjusted equity ratio0.480NaN

CASH FLOW

Net income, $m131NaN
Depreciation, amort., depletion, $m40NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m198NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-32NaN
Free cash flow, $m230NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m174
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount