CROX
Crocs Inc
Price:  
105.85 
USD
Volume:  
876,177.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CROX Intrinsic Value

65.40 %
Upside

What is the intrinsic value of CROX?

As of 2025-07-11, the Intrinsic Value of Crocs Inc (CROX) is 175.07 USD. This CROX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105.85 USD, the upside of Crocs Inc is 65.40%.

The range of the Intrinsic Value is 144.91 - 220.61 USD

Is CROX undervalued or overvalued?

Based on its market price of 105.85 USD and our intrinsic valuation, Crocs Inc (CROX) is undervalued by 65.40%.

105.85 USD
Stock Price
175.07 USD
Intrinsic Value
Intrinsic Value Details

CROX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 144.91 - 220.61 175.07 65.4%
DCF (Growth 10y) 188.81 - 283.64 226.74 114.2%
DCF (EBITDA 5y) 172.62 - 204.09 185.30 75.1%
DCF (EBITDA 10y) 206.75 - 258.14 228.64 116.0%
Fair Value 427.02 - 427.02 427.02 303.42%
P/E 202.72 - 270.56 244.28 130.8%
EV/EBITDA 109.68 - 268.74 168.35 59.0%
EPV 63.78 - 90.93 77.35 -26.9%
DDM - Stable 115.43 - 212.74 164.09 55.0%
DDM - Multi 114.27 - 168.46 136.50 29.0%

CROX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,935.01
Beta 0.72
Outstanding shares (mil) 56.07
Enterprise Value (mil) 7,250.28
Market risk premium 4.60%
Cost of Equity 9.29%
Cost of Debt 6.62%
WACC 8.64%