As of 2024-12-13, the Intrinsic Value of Buckle Inc (BKE) is
70.84 USD. This BKE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 51.46 USD, the upside of Buckle Inc is
37.70%.
The range of the Intrinsic Value is 59.47 - 89.06 USD
70.84 USD
Intrinsic Value
BKE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
59.47 - 89.06 |
70.84 |
37.7% |
| DCF (Growth 10y) |
65.71 - 96.53 |
77.61 |
50.8% |
| DCF (EBITDA 5y) |
45.26 - 58.98 |
50.61 |
-1.7% |
| DCF (EBITDA 10y) |
54.80 - 70.87 |
61.24 |
19.0% |
| Fair Value |
90.39 - 90.39 |
90.39 |
75.65% |
| P/E |
30.81 - 49.80 |
43.12 |
-16.2% |
| EV/EBITDA |
34.39 - 46.50 |
39.29 |
-23.7% |
| EPV |
60.70 - 79.87 |
70.28 |
36.6% |
| DDM - Stable |
20.58 - 44.81 |
32.70 |
-36.5% |
| DDM - Multi |
32.19 - 51.71 |
39.45 |
-23.3% |
BKE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,612.62 |
| Beta |
0.73 |
| Outstanding shares (mil) |
50.77 |
| Enterprise Value (mil) |
2,310.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.04% |
| Cost of Debt |
5.00% |
| WACC |
7.42% |