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%.
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% |
(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% |