The Discounted Cash Flow (DCF) valuation of Crocs Inc (CROX) is 201.65 USD. With the latest stock price at 139.55 USD, the upside of Crocs Inc based on DCF is 44.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.4% | 8.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 160.79 - 268.88 | 201.65 |
| Upside | 15.2% - 92.7% | 44.5% |