Intrinsic value of Gap - GPS

Previous Close

$33.60

  Intrinsic Value

$42.66

stock screener

  Rating & Target

buy

+27%

Previous close

$33.60

 
Intrinsic value

$42.66

 
Up/down potential

+27%

 
Rating

buy

We calculate the intrinsic value of GPS stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2017), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 13.2

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2017(a)
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046
   2047

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -1.78
  2.00
  2.30
  2.57
  2.81
  3.03
  3.23
  3.41
  3.57
  3.71
  3.84
  3.95
  4.06
  4.15
  4.24
  4.31
  4.38
  4.44
  4.50
  4.55
  4.59
  4.64
  4.67
  4.70
  4.73
  4.76
  4.78
  4.81
  4.83
  4.84
  4.86
Revenue, $m
  15,516
  15,826
  16,190
  16,606
  17,074
  17,591
  18,159
  18,778
  19,447
  20,168
  20,942
  21,770
  22,654
  23,595
  24,594
  25,655
  26,780
  27,970
  29,228
  30,558
  31,962
  33,444
  35,006
  36,653
  38,388
  40,216
  42,140
  44,165
  46,296
  48,538
  50,897
Variable operating expenses, $m
 
  14,307
  14,636
  15,011
  15,433
  15,901
  16,414
  16,973
  17,577
  18,229
  18,928
  19,665
  20,463
  21,313
  22,216
  23,174
  24,190
  25,265
  26,402
  27,603
  28,871
  30,210
  31,621
  33,109
  34,676
  36,327
  38,065
  39,894
  41,819
  43,845
  45,975
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  14,325
  14,307
  14,636
  15,011
  15,433
  15,901
  16,414
  16,973
  17,577
  18,229
  18,928
  19,665
  20,463
  21,313
  22,216
  23,174
  24,190
  25,265
  26,402
  27,603
  28,871
  30,210
  31,621
  33,109
  34,676
  36,327
  38,065
  39,894
  41,819
  43,845
  45,975
Operating income, $m
  1,191
  1,520
  1,555
  1,595
  1,640
  1,690
  1,745
  1,805
  1,870
  1,939
  2,014
  2,105
  2,191
  2,282
  2,378
  2,481
  2,590
  2,705
  2,826
  2,955
  3,091
  3,234
  3,385
  3,544
  3,712
  3,889
  4,075
  4,271
  4,477
  4,694
  4,922
EBITDA, $m
  1,784
  2,107
  2,155
  2,210
  2,273
  2,341
  2,417
  2,499
  2,588
  2,684
  2,787
  2,898
  3,015
  3,140
  3,274
  3,415
  3,564
  3,723
  3,890
  4,067
  4,254
  4,451
  4,659
  4,879
  5,110
  5,353
  5,609
  5,878
  6,162
  6,461
  6,774
Interest expense (income), $m
  82
  67
  72
  78
  85
  92
  101
  110
  120
  131
  142
  155
  168
  182
  198
  214
  231
  249
  268
  289
  310
  333
  357
  382
  408
  436
  466
  497
  530
  564
  600
Earnings before tax, $m
  1,124
  1,452
  1,483
  1,517
  1,555
  1,598
  1,644
  1,695
  1,750
  1,809
  1,872
  1,950
  2,023
  2,099
  2,181
  2,267
  2,359
  2,456
  2,558
  2,666
  2,781
  2,901
  3,029
  3,163
  3,304
  3,453
  3,609
  3,774
  3,947
  4,130
  4,322
Tax expense, $m
  448
  392
  400
  410
  420
  431
  444
  458
  472
  488
  505
  527
  546
  567
  589
  612
  637
  663
  691
  720
  751
  783
  818
  854
  892
  932
  974
  1,019
  1,066
  1,115
  1,167
Net income, $m
  676
  1,060
  1,082
  1,107
  1,135
  1,166
  1,200
  1,237
  1,277
  1,320
  1,367
  1,424
  1,476
  1,532
  1,592
  1,655
  1,722
  1,793
  1,867
  1,947
  2,030
  2,118
  2,211
  2,309
  2,412
  2,520
  2,635
  2,755
  2,882
  3,015
  3,155

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  1,783
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  7,610
  5,943
  6,080
  6,236
  6,411
  6,606
  6,819
  7,051
  7,303
  7,573
  7,864
  8,175
  8,507
  8,860
  9,236
  9,634
  10,056
  10,503
  10,976
  11,475
  12,002
  12,559
  13,145
  13,764
  14,415
  15,102
  15,824
  16,585
  17,385
  18,227
  19,113
Adjusted assets (=assets-cash), $m
  5,827
  5,943
  6,080
  6,236
  6,411
  6,606
  6,819
  7,051
  7,303
  7,573
  7,864
  8,175
  8,507
  8,860
  9,236
  9,634
  10,056
  10,503
  10,976
  11,475
  12,002
  12,559
  13,145
  13,764
  14,415
  15,102
  15,824
  16,585
  17,385
  18,227
  19,113
Revenue / Adjusted assets
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
  2.663
Average production assets, $m
  2,829
  2,880
  2,947
  3,022
  3,107
  3,202
  3,305
  3,418
  3,539
  3,671
  3,811
  3,962
  4,123
  4,294
  4,476
  4,669
  4,874
  5,090
  5,320
  5,562
  5,817
  6,087
  6,371
  6,671
  6,987
  7,319
  7,669
  8,038
  8,426
  8,834
  9,263
Working capital, $m
  1,862
  142
  146
  149
  154
  158
  163
  169
  175
  182
  188
  196
  204
  212
  221
  231
  241
  252
  263
  275
  288
  301
  315
  330
  345
  362
  379
  397
  417
  437
  458
Total debt, $m
  1,313
  1,338
  1,446
  1,571
  1,710
  1,865
  2,035
  2,220
  2,420
  2,635
  2,867
  3,114
  3,378
  3,660
  3,959
  4,276
  4,612
  4,967
  5,344
  5,741
  6,161
  6,604
  7,071
  7,563
  8,082
  8,628
  9,203
  9,808
  10,445
  11,116
  11,821
Total liabilities, $m
  4,706
  4,731
  4,839
  4,964
  5,103
  5,258
  5,428
  5,613
  5,813
  6,028
  6,260
  6,507
  6,771
  7,053
  7,352
  7,669
  8,005
  8,360
  8,737
  9,134
  9,554
  9,997
  10,464
  10,956
  11,475
  12,021
  12,596
  13,201
  13,838
  14,509
  15,214
Total equity, $m
  2,904
  1,212
  1,240
  1,272
  1,308
  1,348
  1,391
  1,438
  1,490
  1,545
  1,604
  1,668
  1,735
  1,807
  1,884
  1,965
  2,051
  2,143
  2,239
  2,341
  2,448
  2,562
  2,682
  2,808
  2,941
  3,081
  3,228
  3,383
  3,547
  3,718
  3,899
Total liabilities and equity, $m
  7,610
  5,943
  6,079
  6,236
  6,411
  6,606
  6,819
  7,051
  7,303
  7,573
  7,864
  8,175
  8,506
  8,860
  9,236
  9,634
  10,056
  10,503
  10,976
  11,475
  12,002
  12,559
  13,146
  13,764
  14,416
  15,102
  15,824
  16,584
  17,385
  18,227
  19,113
Debt-to-equity ratio
  0.452
  1.100
  1.170
  1.230
  1.310
  1.380
  1.460
  1.540
  1.620
  1.710
  1.790
  1.870
  1.950
  2.020
  2.100
  2.180
  2.250
  2.320
  2.390
  2.450
  2.520
  2.580
  2.640
  2.690
  2.750
  2.800
  2.850
  2.900
  2.950
  2.990
  3.030
Adjusted equity ratio
  0.192
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204
  0.204

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  676
  1,060
  1,082
  1,107
  1,135
  1,166
  1,200
  1,237
  1,277
  1,320
  1,367
  1,424
  1,476
  1,532
  1,592
  1,655
  1,722
  1,793
  1,867
  1,947
  2,030
  2,118
  2,211
  2,309
  2,412
  2,520
  2,635
  2,755
  2,882
  3,015
  3,155
Depreciation, amort., depletion, $m
  593
  587
  600
  615
  632
  651
  672
  694
  719
  745
  773
  792
  825
  859
  895
  934
  975
  1,018
  1,064
  1,112
  1,163
  1,217
  1,274
  1,334
  1,397
  1,464
  1,534
  1,608
  1,685
  1,767
  1,853
Funds from operations, $m
  2,040
  1,647
  1,682
  1,723
  1,768
  1,818
  1,872
  1,932
  1,996
  2,065
  2,140
  2,216
  2,301
  2,391
  2,487
  2,589
  2,697
  2,811
  2,931
  3,059
  3,193
  3,335
  3,485
  3,643
  3,809
  3,984
  4,169
  4,363
  4,567
  4,782
  5,007
Change in working capital, $m
  321
  3
  3
  4
  4
  5
  5
  6
  6
  6
  7
  7
  8
  8
  9
  10
  10
  11
  11
  12
  13
  13
  14
  15
  16
  16
  17
  18
  19
  20
  21
Cash from operations, $m
  1,719
  1,644
  1,679
  1,719
  1,764
  1,813
  1,867
  1,926
  1,990
  2,059
  2,133
  2,209
  2,293
  2,383
  2,478
  2,579
  2,687
  2,800
  2,920
  3,047
  3,181
  3,322
  3,471
  3,628
  3,794
  3,968
  4,151
  4,344
  4,548
  4,761
  4,986
Maintenance CAPEX, $m
  0
  -566
  -576
  -589
  -604
  -621
  -640
  -661
  -684
  -708
  -734
  -762
  -792
  -825
  -859
  -895
  -934
  -975
  -1,018
  -1,064
  -1,112
  -1,163
  -1,217
  -1,274
  -1,334
  -1,397
  -1,464
  -1,534
  -1,608
  -1,685
  -1,767
New CAPEX, $m
  -524
  -51
  -66
  -76
  -85
  -94
  -103
  -113
  -122
  -131
  -141
  -151
  -161
  -171
  -182
  -193
  -205
  -217
  -229
  -242
  -256
  -270
  -284
  -300
  -316
  -333
  -350
  -369
  -388
  -408
  -429
Cash from investing activities, $m
  -529
  -617
  -642
  -665
  -689
  -715
  -743
  -774
  -806
  -839
  -875
  -913
  -953
  -996
  -1,041
  -1,088
  -1,139
  -1,192
  -1,247
  -1,306
  -1,368
  -1,433
  -1,501
  -1,574
  -1,650
  -1,730
  -1,814
  -1,903
  -1,996
  -2,093
  -2,196
Free cash flow, $m
  1,190
  1,027
  1,037
  1,054
  1,074
  1,097
  1,124
  1,153
  1,185
  1,220
  1,258
  1,296
  1,340
  1,387
  1,437
  1,491
  1,548
  1,609
  1,673
  1,741
  1,813
  1,889
  1,969
  2,054
  2,144
  2,238
  2,337
  2,442
  2,552
  2,668
  2,790
Issuance/(repayment) of debt, $m
  -421
  90
  109
  124
  140
  155
  170
  185
  200
  216
  231
  248
  264
  281
  299
  317
  336
  356
  376
  397
  420
  443
  467
  492
  519
  546
  575
  605
  637
  670
  705
Issuance/(repurchase) of shares, $m
  30
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  -410
  90
  109
  124
  140
  155
  170
  185
  200
  216
  231
  248
  264
  281
  299
  317
  336
  356
  376
  397
  420
  443
  467
  492
  519
  546
  575
  605
  637
  670
  705
Total cash flow (excl. dividends), $m
  780
  1,117
  1,146
  1,178
  1,214
  1,252
  1,293
  1,338
  1,385
  1,435
  1,489
  1,543
  1,604
  1,668
  1,736
  1,808
  1,884
  1,964
  2,049
  2,138
  2,233
  2,332
  2,436
  2,546
  2,662
  2,784
  2,912
  3,047
  3,189
  3,338
  3,495
Retained Cash Flow (-), $m
  -359
  -26
  -28
  -32
  -36
  -40
  -44
  -47
  -51
  -55
  -59
  -63
  -68
  -72
  -77
  -81
  -86
  -91
  -96
  -102
  -108
  -113
  -120
  -126
  -133
  -140
  -147
  -155
  -163
  -172
  -181
Prev. year cash balance distribution, $m
 
  1,718
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  2,808
  1,118
  1,146
  1,178
  1,212
  1,250
  1,290
  1,334
  1,380
  1,430
  1,480
  1,536
  1,596
  1,660
  1,727
  1,798
  1,873
  1,953
  2,037
  2,125
  2,218
  2,317
  2,420
  2,529
  2,644
  2,765
  2,892
  3,026
  3,167
  3,314
Discount rate, %
 
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
 
  2,693
  1,023
  998
  970
  940
  907
  872
  834
  793
  750
  703
  656
  607
  557
  507
  457
  408
  360
  314
  270
  229
  192
  159
  129
  103
  81
  62
  47
  35
  25
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

The Gap, Inc. (Gap Inc.) is an apparel retail company. The Company offers apparel, accessories and personal care products for men, women and children under the Gap, Banana Republic, Old Navy, Athleta and Intermix brands. Its products are available to customers online through Company-owned Websites and through the use of third-parties that provide logistics and fulfillment services. In addition to operating in the specialty, outlet, online and franchise channels, it also uses the Company's omni-channel capabilities to bridge the digital world and physical stores. Its omni-channel services, including order-in-store, reserve-in-store, find-in-store and ship-from-store are tailored across its portfolio of brands. It also sells products that are designed and manufactured by branded third-parties, especially at its Intermix brands. It has Company-operated stores in the United States, Canada, the United Kingdom, France, Ireland, Japan, Italy, China, Hong Kong, Taiwan, and Mexico.

FINANCIAL RATIOS  of  Gap (GPS)

Valuation Ratios
P/E Ratio 19.8
Price to Sales 0.9
Price to Book 4.6
Price to Tangible Book
Price to Cash Flow 7.8
Price to Free Cash Flow 11.2
Growth Rates
Sales Growth Rate -1.8%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate -27.8%
Cap. Spend. - 3 Yr. Gr. Rate -4.8%
Financial Strength
Quick Ratio 27
Current Ratio 0.1
LT Debt to Equity 43%
Total Debt to Equity 45.2%
Interest Coverage 15
Management Effectiveness
Return On Assets 9.6%
Ret/ On Assets - 3 Yr. Avg. 13.1%
Return On Total Capital 15.9%
Ret/ On T. Cap. - 3 Yr. Avg. 22%
Return On Equity 24.8%
Return On Equity - 3 Yr. Avg. 33.3%
Asset Turnover 2.1
Profitability Ratios
Gross Margin 36.3%
Gross Margin - 3 Yr. Avg. 37%
EBITDA Margin 11.6%
EBITDA Margin - 3 Yr. Avg. 13.8%
Operating Margin 7.7%
Oper. Margin - 3 Yr. Avg. 10%
Pre-Tax Margin 7.2%
Pre-Tax Margin - 3 Yr. Avg. 9.6%
Net Profit Margin 4.4%
Net Profit Margin - 3 Yr. Avg. 6%
Effective Tax Rate 39.9%
Eff/ Tax Rate - 3 Yr. Avg. 38.2%
Payout Ratio 54.3%

GPS stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the GPS stock intrinsic value calculation we used $15516 million for the last fiscal year's total revenue generated by Gap. The default revenue input number comes from 2017 income statement of Gap. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our GPS stock valuation model: a) initial revenue growth rate of 2% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for GPS is calculated based on our internal credit rating of Gap, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Gap.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of GPS stock the variable cost ratio is equal to 90.4%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for GPS stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.4% for Gap.

Corporate tax rate of 27% is the nominal tax rate for Gap. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the GPS stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for GPS are equal to 18.2%.

Life of production assets of 5 years is the average useful life of capital assets used in Gap operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for GPS is equal to 0.9%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $2904 million for Gap - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 392.062 million for Gap is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Gap at the current share price and the inputted number of shares is $13.2 billion.

RELATED COMPANIES Price Int.Val. Rating
BKE Buckle 22.60 38.42  str.buy
JWN Nordstrom 45.84 35.40  hold
AEO American Eagle 17.63 20.12  buy
TLYS Tilly's 15.90 10.91  hold
URBN Urban Outfitte 32.27 31.37  buy
ANF Abercrombie&Fi 17.91 8.34  sell
EXPR Express 11.17 20.36  str.buy

COMPANY NEWS

▶ Why Gap Stock Jumped 24% in November   [Dec-05-17 05:09PM  Motley Fool]
▶ Retail's Holiday Season Is Happy So Far   [Dec-02-17 07:10PM  Motley Fool]
▶ Gap cut to "sell" at Citi   [Nov-30-17 02:03PM  CNBC Videos]
▶ What's Behind Gap's 5% Move Higher Wednesday?   [Nov-29-17 03:41PM  Motley Fool]
▶ Black Friday's (And Cyber Monday's) Biggest Winners And Losers   [04:05PM  Investor's Business Daily]
▶ 7 Stocks to Buy Before the Holidays   [11:59AM  InvestorPlace]
▶ More stock records as technology and energy companies rise   [Nov-24-17 03:33PM  Associated Press]
▶ Black Friday winners and losers   [10:30AM  CNBC Videos]
▶ Athleisure is still driving clothing sales   [05:02AM  Yahoo Finance]
▶ Gap Inc Stock Still Is a Solid Retail Bet   [10:25AM  InvestorPlace]
▶ Gap Inc Is About to Burn the Bears   [10:11AM  InvestorPlace]
▶ J.Crew to Close 50 Stores As Sales Plunge Again   [Nov-21-17 05:33PM  Fortune]
▶ Gaps Athleta brand is underrated, analysts say   [Nov-18-17 11:31AM  MarketWatch]
▶ 5 Retail Stocks to Buy Ahead of Black Friday   [Nov-17-17 03:53PM  InvestorPlace]
▶ Why Gap Inc Stock Jumped Today   [01:21PM  Motley Fool]
▶ Gap Can't Afford More Gap Years   [08:00AM  Bloomberg]
▶ Gap Inc (GPS) Comps Rise 3% Year-Over-Year   [04:48PM  InvestorPlace]
▶ Gap Inc. Reports Third Quarter Results   [04:15PM  Business Wire]
▶ Gap beats on top and bottom lines   [04:15PM  CNBC Videos]
▶ Gap Inc. Appoints Chris O'Neill to Its Board of Directors   [Nov-14-17 04:15PM  Business Wire]
▶ Top Dividend Paying Companies   [08:02AM  Simply Wall St.]
▶ Gap Inc. Announces Fourth Quarter Dividend   [Nov-09-17 04:15PM  Business Wire]
▶ 7 Unloved Stocks That Deserve a Second Chance   [Nov-03-17 03:18PM  InvestorPlace]
▶ 5 Retail Stocks Heading to the Clearance Rack   [Nov-01-17 03:27PM  InvestorPlace]
▶ Gap, Inc. Value Analysis (NYSE:GPS) : October 31, 2017   [Oct-31-17 12:11PM  Capital Cube]
▶ Trade of the Day: Gap Inc (GPS)   [08:46AM  InvestorPlace]
▶ Fit or miss? Retailers offer new tools to help shoppers   [Oct-28-17 12:31AM  Associated Press]
▶ Fit or miss? Retailers offer new tools to help shoppers   [Oct-27-17 06:11PM  Associated Press]
▶ Team USA Collection Available at Old Navy   [09:02AM  PR Newswire]
▶ Should Gap Just Kill the Banana Republic Brand?   [Oct-17-17 10:00AM  Motley Fool]
▶ Gap Launches a Baby Clothes Subscription Box   [Oct-16-17 01:04PM  Investopedia]
▶ What Does The Gap Incs (GPS) Share Price Indicate?   [Oct-13-17 09:37AM  Simply Wall St.]
▶ About to Sell Your Apparel Stocks? Read This First   [Oct-10-17 08:02PM  Motley Fool]
Financial statements of GPS
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.