The Discounted Cash Flow (DCF) valuation of Crocs Inc (CROX) is 171.52 USD. With the latest stock price at 86.29 USD, the upside of Crocs Inc based on DCF is 98.8%.
Based on the latest price of 86.29 USD and our DCF valuation, Crocs Inc (CROX) is a buy. buying CROX stocks now will result in a potential gain of 98.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.1% | 8.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 141.27 - 217.99 | 171.52 |
| Upside | 63.7% - 152.6% | 98.8% |