CROX
Crocs Inc
Price:  
110.05 
USD
Volume:  
7,453,159.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CROX Intrinsic Value

88.20 %
Upside

As of 2025-02-14, the Intrinsic Value of Crocs Inc (CROX) is 207.16 USD. This CROX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.05 USD, the upside of Crocs Inc is 88.20%.

The range of the Intrinsic Value is 169.48 - 265.82 USD

110.05 USD
Stock Price
207.16 USD
Intrinsic Value
Intrinsic Value Details

CROX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 169.48 - 265.82 207.16 88.2%
DCF (Growth 10y) 190.48 - 290.75 229.90 108.9%
DCF (EBITDA 5y) 220.84 - 266.09 232.53 111.3%
DCF (EBITDA 10y) 230.45 - 295.01 252.59 129.5%
Fair Value 358.08 - 358.08 358.08 225.38%
P/E 202.72 - 305.94 256.95 133.5%
EV/EBITDA 137.02 - 320.56 194.03 76.3%
EPV 44.52 - 67.49 56.00 -49.1%
DDM - Stable 90.26 - 173.34 131.80 19.8%
DDM - Multi 105.34 - 161.69 127.89 16.2%

CROX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,413.71
Beta 1.29
Outstanding shares (mil) 58.28
Enterprise Value (mil) 7,649.54
Market risk premium 4.60%
Cost of Equity 9.77%
Cost of Debt 6.40%
WACC 8.78%