CROX
Crocs Inc
Price:  
124.81 
USD
Volume:  
1,042,051.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CROX Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Crocs Inc (CROX) is 183.96 USD. This CROX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.81 USD, the upside of Crocs Inc is %.

The range of the Intrinsic Value is 149.91 - 236.87 USD

124.81 USD
Stock Price
183.96 USD
Intrinsic Value
Intrinsic Value Details

CROX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 149.91 - 236.87 183.96 47.4%
DCF (Growth 10y) 166.38 - 256.13 201.73 61.6%
DCF (EBITDA 5y) 222.66 - 306.20 262.26 110.1%
DCF (EBITDA 10y) 223.38 - 320.76 267.78 114.5%
Fair Value 327.47 - 327.47 327.47 162.38%
P/E 213.89 - 293.15 246.08 97.2%
EV/EBITDA 149.14 - 362.84 247.66 98.4%
EPV 36.73 - 58.52 47.62 -61.8%
DDM - Stable 82.41 - 161.95 122.18 -2.1%
DDM - Multi 90.58 - 145.48 112.21 -10.1%

CROX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,551.01
Beta 1.13
Outstanding shares (mil) 60.50
Enterprise Value (mil) 9,066.04
Market risk premium 4.60%
Cost of Equity 9.70%
Cost of Debt 6.62%
WACC 8.99%