DECK
Deckers Outdoor Corp
Price:  
1,079.14 
USD
Volume:  
677,424.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DECK Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Deckers Outdoor Corp (DECK) is 989.28 USD. This DECK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,079.14 USD, the upside of Deckers Outdoor Corp is %.

The range of the Intrinsic Value is 731.72 - 1,623.08 USD

1,079.14 USD
Stock Price
989.28 USD
Intrinsic Value
Intrinsic Value Details

DECK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 731.72 - 1,623.08 989.28 -8.3%
DCF (Growth 10y) 942.41 - 2,007.24 1,251.83 16.0%
DCF (EBITDA 5y) 638.51 - 724.22 682.03 -36.8%
DCF (EBITDA 10y) 838.12 - 986.57 910.76 -15.6%
Fair Value 704.93 - 704.93 704.93 -34.68%
P/E 358.71 - 526.16 455.27 -57.8%
EV/EBITDA 319.67 - 475.83 412.02 -61.8%
EPV 278.43 - 327.41 302.92 -71.9%
DDM - Stable 180.59 - 444.92 312.76 -71.0%
DDM - Multi 288.08 - 559.38 381.09 -64.7%

DECK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 27,701.52
Beta 0.57
Outstanding shares (mil) 25.67
Enterprise Value (mil) 26,050.72
Market risk premium 4.60%
Cost of Equity 11.82%
Cost of Debt 4.62%
WACC 7.75%