As of 2024-12-12, the Intrinsic Value of Crocs Inc (CROX) is
208.01 USD. This CROX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 113.37 USD, the upside of Crocs Inc is
83.50%.
The range of the Intrinsic Value is 170.01 - 267.33 USD
208.01 USD
Intrinsic Value
CROX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
170.01 - 267.33 |
208.01 |
83.5% |
| DCF (Growth 10y) |
191.08 - 292.41 |
230.86 |
103.6% |
| DCF (EBITDA 5y) |
232.35 - 337.04 |
281.84 |
148.6% |
| DCF (EBITDA 10y) |
239.23 - 354.62 |
291.64 |
157.2% |
| Fair Value |
358.08 - 358.08 |
358.08 |
215.85% |
| P/E |
243.60 - 311.38 |
282.49 |
149.2% |
| EV/EBITDA |
147.11 - 342.85 |
240.59 |
112.2% |
| EPV |
44.70 - 67.90 |
56.30 |
-50.3% |
| DDM - Stable |
91.81 - 177.81 |
134.81 |
18.9% |
| DDM - Multi |
107.49 - 166.41 |
130.95 |
15.5% |
CROX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,607.20 |
| Beta |
1.77 |
| Outstanding shares (mil) |
58.28 |
| Enterprise Value (mil) |
7,843.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.59% |
| Cost of Debt |
6.40% |
| WACC |
8.75% |