The Discounted Cash Flow (DCF) valuation of Crocs Inc (CROX) is 179.61 USD. With the latest stock price at 103.02 USD, the upside of Crocs Inc based on DCF is 74.3%.
Based on the latest price of 103.02 USD and our DCF valuation, Crocs Inc (CROX) is a buy. buying CROX stocks now will result in a potential gain of 74.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.6% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 147.60 - 228.80 | 179.61 |
| Upside | 43.3% - 122.1% | 74.3% |