The Discounted Cash Flow (DCF) valuation of Crocs Inc (CROX) is 208.01 USD. With the latest stock price at 112.94 USD, the upside of Crocs Inc based on DCF is 84.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.1% | 8.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 170.01 - 267.33 | 208.01 |
| Upside | 50.5% - 136.7% | 84.2% |