BKE
Buckle Inc
Price:  
40.61 
USD
Volume:  
260,078.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BKE Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Buckle Inc (BKE) is 79.22 USD. This BKE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.61 USD, the upside of Buckle Inc is %.

The range of the Intrinsic Value is 64.48 - 105.14 USD

40.61 USD
Stock Price
79.22 USD
Intrinsic Value
Intrinsic Value Details

BKE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.48 - 105.14 79.22 95.1%
DCF (Growth 10y) 70.52 - 112.62 85.86 111.4%
DCF (EBITDA 5y) 48.44 - 65.80 53.50 31.7%
DCF (EBITDA 10y) 58.17 - 78.48 64.85 59.7%
Fair Value 113.01 - 113.01 113.01 178.29%
P/E 37.61 - 40.79 39.74 -2.1%
EV/EBITDA 39.05 - 55.92 41.92 3.2%
EPV 57.02 - 79.97 68.50 68.7%
DDM - Stable 24.68 - 61.21 42.95 5.8%
DDM - Multi 34.29 - 63.10 44.13 8.7%

BKE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,048.77
Beta 0.67
Outstanding shares (mil) 50.45
Enterprise Value (mil) 1,737.12
Market risk premium 4.60%
Cost of Equity 10.23%
Cost of Debt 5.00%
WACC 7.01%