As of 2025-09-16, the Intrinsic Value of Crocs Inc (CROX) is 183.85 USD. This CROX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.58 USD, the upside of Crocs Inc is 137.00%.
The range of the Intrinsic Value is 148.26 - 241.39 USD
Based on its market price of 77.58 USD and our intrinsic valuation, Crocs Inc (CROX) is undervalued by 137.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 148.26 - 241.39 | 183.85 | 137.0% |
| DCF (Growth 10y) | 178.76 - 285.41 | 219.71 | 183.2% |
| DCF (EBITDA 5y) | 180.18 - 282.31 | 222.83 | 187.2% |
| DCF (EBITDA 10y) | 199.47 - 313.28 | 246.29 | 217.5% |
| Fair Value | 108.26 - 108.26 | 108.26 | 39.55% |
| P/E | 71.71 - 261.81 | 152.13 | 96.1% |
| EV/EBITDA | 119.84 - 320.08 | 215.74 | 178.1% |
| EPV | 67.02 - 101.75 | 84.39 | 8.8% |
| DDM - Stable | 28.24 - 55.12 | 41.68 | -46.3% |
| DDM - Multi | 109.00 - 171.05 | 133.59 | 72.2% |
| Market Cap (mil) | 4,237.42 |
| Beta | 0.51 |
| Outstanding shares (mil) | 54.62 |
| Enterprise Value (mil) | 5,415.92 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.40% |
| Cost of Debt | 6.62% |
| WACC | 8.51% |