As of 2024-12-12, the Intrinsic Value of Rocky Brands Inc (RCKY) is
30.94 USD. This RCKY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.24 USD, the upside of Rocky Brands Inc is
33.10%.
The range of the Intrinsic Value is 20.06 - 52.05 USD
30.94 USD
Intrinsic Value
RCKY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.06 - 52.05 |
30.94 |
33.1% |
| DCF (Growth 10y) |
26.30 - 58.41 |
37.33 |
60.6% |
| DCF (EBITDA 5y) |
29.78 - 52.63 |
41.91 |
80.3% |
| DCF (EBITDA 10y) |
32.47 - 56.04 |
44.30 |
90.6% |
| Fair Value |
8.93 - 8.93 |
8.93 |
-61.59% |
| P/E |
22.58 - 33.77 |
27.86 |
19.9% |
| EV/EBITDA |
33.09 - 61.57 |
44.87 |
93.1% |
| EPV |
25.42 - 38.30 |
31.86 |
37.1% |
| DDM - Stable |
10.21 - 27.43 |
18.82 |
-19.0% |
| DDM - Multi |
10.12 - 20.75 |
13.56 |
-41.6% |
RCKY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
173.14 |
| Beta |
1.34 |
| Outstanding shares (mil) |
7.45 |
| Enterprise Value (mil) |
319.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.05% |
| Cost of Debt |
7.47% |
| WACC |
8.37% |