What is Superior Group of Companies, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Superior Group of Companies, Inc.'s reported free cash flow gives $11.43 per share. The share price was $12.88 on September 25, 2026, 13% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -3.5% | 10.0% | $5.66 | -56% |
| Base | 1.5% | 9.0% | $11.43 | -11% |
| Bull | 6.5% | 8.0% | $22.65 | +76% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $15.45 | $16.66 | $18.14 | $19.99 | $22.36 |
| 8.0% | $12.46 | $13.25 | $14.17 | $15.29 | $16.65 |
| 9.0% | $10.27 | $10.81 | $11.43 | $12.15 | $13.00 |
| 10.0% | $8.60 | $8.98 | $9.41 | $9.90 | $10.48 |
| 11.0% | $7.28 | $7.56 | $7.87 | $8.22 | $8.62 |
Where the presets come from
Base: years 1 to 5 grow at Superior Group of Companies, Inc.'s revenue growth rate over the last 5 fiscal years (1.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions