The Discounted Cash Flow (DCF) valuation of Crocs Inc (CROX) is 181.38 USD. With the latest stock price at 106.88 USD, the upside of Crocs Inc based on DCF is 69.7%.
Based on the latest price of 106.88 USD and our DCF valuation, Crocs Inc (CROX) is a buy. buying CROX stocks now will result in a potential gain of 69.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.5% | 8.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 149.27 - 230.60 | 181.38 |
| Upside | 39.7% - 115.8% | 69.7% |