The Discounted Cash Flow (DCF) valuation of Buckle Inc (BKE) is 77.30 USD. With the latest stock price at 47.11 USD, the upside of Buckle Inc based on DCF is 64.1%.

Is BKE a buy or a sell?

Based on the latest price of 47.11 USD and our DCF valuation, Buckle Inc (BKE) is a buy. Buying BKE stocks now will result in a potential gain of 64.1%.

	Range	Selected
WACC / Discount Rate	5.5% - 7.0%	6.2%
Long-term Growth Rate	0.0% - 1.0%	0.5%
Fair Price	65.66 - 95.25	77.30
Upside	39.4% - 102.2%	64.1%

47.11 USD

Stock Price

77.30 USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

BKE DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	02-2025	02-2026	02-2027	02-2028	02-2029	02-2030

Revenue	1,218	1,242	1,265	1,308	1,335	1,378
% Growth	3%	2%	2%	3%	2%	3%

Cost of goods sold	(625)	(637)	(649)	(671)	(685)	(707)
% of Revenue	51%	51%	51%	51%	51%	51%

Selling, G&A expenses	(351)	(358)	(365)	(378)	(385)	(398)
% of Revenue	29%	29%	29%	29%	29%	29%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	16	17	17	18	18	19
% of Revenue	1%	1%	1%	1%	1%	1%

Tax expense	(62)	(63)	(64)	(66)	(68)	(70)
Tax rate	24%	24%	24%	24%	24%	24%

Net profit	195	200	204	211	215	222
% Margin	16%	16%	16%	16%	16%	16%