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 $12.02 per share. The share price was $13.36 on November 10, 2026, 11% 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% | $6.26 | -53% |
| Base | 1.5% | 9.0% | $12.02 | -10% |
| Bull | 6.5% | 8.0% | $23.24 | +74% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $16.04 | $17.25 | $18.73 | $20.58 | $22.96 |
| 8.0% | $13.05 | $13.84 | $14.76 | $15.88 | $17.24 |
| 9.0% | $10.86 | $11.40 | $12.02 | $12.74 | $13.59 |
| 10.0% | $9.19 | $9.57 | $10.00 | $10.50 | $11.07 |
| 11.0% | $7.87 | $8.15 | $8.46 | $8.81 | $9.21 |
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