As of 2025-07-04, the Intrinsic Value of Deckers Outdoor Corp (DECK) is 151.05 USD. This DECK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.20 USD, the upside of Deckers Outdoor Corp is 42.20%.
The range of the Intrinsic Value is 119.83 - 213.82 USD
Based on its market price of 106.20 USD and our intrinsic valuation, Deckers Outdoor Corp (DECK) is undervalued by 42.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 119.83 - 213.82 | 151.05 | 42.2% |
| DCF (Growth 10y) | 132.74 - 223.94 | 163.23 | 53.7% |
| DCF (EBITDA 5y) | 95.62 - 113.58 | 101.82 | -4.1% |
| DCF (EBITDA 10y) | 111.93 - 133.13 | 119.82 | 12.8% |
| Fair Value | 161.62 - 161.62 | 161.62 | 52.18% |
| P/E | 92.84 - 106.28 | 102.10 | -3.9% |
| EV/EBITDA | 74.79 - 110.80 | 85.74 | -19.3% |
| EPV | 74.99 - 87.32 | 81.15 | -23.6% |
| DDM - Stable | 43.97 - 98.87 | 71.42 | -32.8% |
| DDM - Multi | 50.76 - 90.43 | 65.19 | -38.6% |
| Market Cap (mil) | 15,870.53 |
| Beta | 1.39 |
| Outstanding shares (mil) | 149.44 |
| Enterprise Value (mil) | 13,981.34 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.09% |
| Cost of Debt | 4.48% |
| WACC | 6.78% |