The Discounted Cash Flow (DCF) valuation of Crocs Inc (CROX) is 183.85 USD. With the latest stock price at 78.99 USD, the upside of Crocs Inc based on DCF is 132.7%.
Based on the latest price of 78.99 USD and our DCF valuation, Crocs Inc (CROX) is a buy. buying CROX stocks now will result in a potential gain of 132.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.9% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 148.26 - 241.39 | 183.85 |
| Upside | 87.7% - 205.6% | 132.7% |