RCKY
Rocky Brands Inc
Price:  
35.88 
USD
Volume:  
34,327.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RCKY Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Rocky Brands Inc (RCKY) is 35.96 USD. This RCKY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.88 USD, the upside of Rocky Brands Inc is %.

The range of the Intrinsic Value is 23.29 - 62.08 USD

35.88 USD
Stock Price
35.96 USD
Intrinsic Value
Intrinsic Value Details

RCKY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.29 - 62.08 35.96 0.2%
DCF (Growth 10y) 27.66 - 65.33 40.06 11.6%
DCF (EBITDA 5y) 35.40 - 48.90 41.19 14.8%
DCF (EBITDA 10y) 40.87 - 58.04 48.27 34.5%
Fair Value 9.00 - 9.00 9.00 -74.90%
P/E 21.27 - 33.46 27.43 -23.5%
EV/EBITDA 24.25 - 63.22 42.84 19.4%
EPV 26.96 - 37.25 32.10 -10.5%
DDM - Stable 12.99 - 32.10 22.54 -37.2%
DDM - Multi 12.52 - 23.36 16.23 -54.8%

RCKY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 266.23
Beta 3.11
Outstanding shares (mil) 7.42
Enterprise Value (mil) 419.12
Market risk premium 4.60%
Cost of Equity 10.38%
Cost of Debt 6.08%
WACC 8.17%