As of 2025-06-21, the Intrinsic Value of Buckle Inc (BKE) is 77.42 USD. This BKE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.29 USD, the upside of Buckle Inc is 71.00%.
The range of the Intrinsic Value is 65.23 - 96.67 USD
Based on its market price of 45.29 USD and our intrinsic valuation, Buckle Inc (BKE) is undervalued by 71.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.23 - 96.67 | 77.42 | 71.0% |
| DCF (Growth 10y) | 72.56 - 105.26 | 85.30 | 88.3% |
| DCF (EBITDA 5y) | 42.96 - 56.55 | 49.90 | 10.2% |
| DCF (EBITDA 10y) | 54.10 - 69.42 | 61.63 | 36.1% |
| Fair Value | 73.22 - 73.22 | 73.22 | 61.67% |
| P/E | 27.10 - 33.11 | 31.12 | -31.3% |
| EV/EBITDA | 31.13 - 45.73 | 39.14 | -13.6% |
| EPV | 62.59 - 79.21 | 70.90 | 56.5% |
| DDM - Stable | 26.18 - 56.67 | 41.42 | -8.5% |
| DDM - Multi | 38.39 - 61.18 | 46.91 | 3.6% |
| Market Cap (mil) | 2,317.04 |
| Beta | 0.77 |
| Outstanding shares (mil) | 51.16 |
| Enterprise Value (mil) | 2,048.15 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.66% |
| Cost of Debt | 5.00% |
| WACC | 6.23% |