BKE
Buckle Inc
Price:  
47.11 
USD
Volume:  
351,685
United States | Specialty Retail

BKE DCF Valuation - Growth Exit 5Y

64.1 %
Upside

What is the DCF valuation of BKE?

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 Rate5.5% - 7.0%6.2%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price65.66 - 95.2577.30
Upside39.4% - 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
02-202502-202602-202702-202802-202902-2030
Revenue1,2181,2421,2651,3081,3351,378
% Growth
3%2%2%3%2%3%
Cost of goods sold(625)(637)(649)(671)(685)(707)
% of Revenue51%51%51%51%51%51%
Selling, G&A expenses(351)(358)(365)(378)(385)(398)
% of Revenue29%29%29%29%29%29%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses161717181819
% of Revenue1%1%1%1%1%1%
Tax expense(62)(63)(64)(66)(68)(70)
Tax rate24%24%24%24%24%24%
Net profit195200204211215222
% Margin16%16%16%16%16%16%