As of 2025-05-17, the Intrinsic Value of Deckers Outdoor Corp (DECK) is 179.94 USD. This DECK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 127.91 USD, the upside of Deckers Outdoor Corp is 40.7%.

The range of the Intrinsic Value is 129.78 - 321.94 USD.

Is DECK undervalued or overvalued?

Based on its market price of 127.91 USD and our intrinsic valuation, Deckers Outdoor Corp (DECK) is undervalued by 40.7%.

127.91 USD

Stock Price

179.94 USD

Intrinsic Value

Intrinsic Value Details

DECK Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	129.78 - 321.94	179.94	40.7%
DCF (Growth Exit 10Y)	158.82 - 377.26	216.14	69.0%
DCF (EBITDA Exit 5Y)	94.74 - 116.82	99.53	-22.2%
DCF (EBITDA Exit 10Y)	122.37 - 152.98	130.76	2.2%
Peter Lynch Fair Value	152.07 - 152.07	152.07	18.89%
P/E Multiples	78.91 - 109.76	95.12	-25.6%
EV/EBITDA Multiples	64.57 - 100.3	80.25	-37.3%
Earnings Power Value	62.47 - 74.83	68.65	-46.3%
Dividend Discount Model - Stable	46.06 - 128.32	87.19	-31.8%
Dividend Discount Model - Multi Stages	57.95 - 127.21	79.82	-37.6%

DECK Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Nike Inc	60.79 - 121.21	80.24	27.2%
Skechers USA Inc	61.06 - 113.39	78.39	26.2%
Gildan Activewear Inc	49 - 125.29	71.88	2.5%
Crocs Inc	149.33 - 224.43	179.45	52.7%
Columbia Sportswear Co	56.78 - 110.16	73.29	9.9%
Steven Madden Ltd	33.73 - 44.54	38.25	46.1%
Wolverine World Wide Inc	10.41 - 44.03	18.40	7.5%
Canada Goose Holdings Inc	6.83 - 47.11	14.10	10.7%
Movado Group Inc	27.55 - 36.36	30.84	77.8%
McRae Industries Inc	61.72 - 84.43	70.88	52.4%

DECK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	19,413
Beta	1.16
Outstanding shares (mil)	152
Enterprise Value (mil)	17,172

Market risk premium	5.1%
Cost of Equity	9.9%
Cost of Debt	4.5%
WACC	6.7%