As of 2024-12-13, the Intrinsic Value of Deckers Outdoor Corp (DECK) is
192.19 USD. This DECK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 203.68 USD, the upside of Deckers Outdoor Corp is
-5.60%.
The range of the Intrinsic Value is 137.64 - 339.85 USD
192.19 USD
Intrinsic Value
DECK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
137.64 - 339.85 |
192.19 |
-5.6% |
| DCF (Growth 10y) |
177.24 - 418.57 |
242.71 |
19.2% |
| DCF (EBITDA 5y) |
126.19 - 154.47 |
144.03 |
-29.3% |
| DCF (EBITDA 10y) |
161.38 - 203.18 |
185.45 |
-9.0% |
| Fair Value |
141.15 - 141.15 |
141.15 |
-30.70% |
| P/E |
95.78 - 116.40 |
106.52 |
-47.7% |
| EV/EBITDA |
81.27 - 104.28 |
96.39 |
-52.7% |
| EPV |
53.96 - 66.17 |
60.07 |
-70.5% |
| DDM - Stable |
40.30 - 109.37 |
74.84 |
-63.3% |
| DDM - Multi |
62.04 - 134.08 |
85.18 |
-58.2% |
DECK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
30,943.07 |
| Beta |
1.57 |
| Outstanding shares (mil) |
151.92 |
| Enterprise Value (mil) |
29,717.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.38% |
| Cost of Debt |
4.48% |
| WACC |
6.94% |