investorscraft@gmail.com

Intrinsic Value of Movado Group Inc. (MOV)

Previous Close$26.57
Intrinsic Value
Upside potential
Previous Close
$26.57

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-07-31.

  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 year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %2.7NaN
Revenue, $752NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m632NaN
Operating income, $m120NaN
EBITDA, $m131NaN
Interest expense (income), $mNaN
Earnings before tax, $m119NaN
Tax expense, $m25NaN
Net income, $m95NaN

BALANCE SHEET

Cash and short-term investments, $m252NaN
Total assets, $m788NaN
Adjusted assets (=assets-cash), $m536NaN
Average production assets, $m31NaN
Working capital, $m425NaN
Total debt, $m89NaN
Total liabilities, $m277NaN
Total equity, $m511NaN
Debt-to-equity ratio0.174NaN
Adjusted equity ratio0.516NaN

CASH FLOW

Net income, $m95NaN
Depreciation, amort., depletion, $m11NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m54NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-7NaN
Free cash flow, $m61NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m425
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount