SKX
Skechers USA Inc
Price:  
72.17 
USD
Volume:  
1,412,049.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Skechers Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Skechers USA Inc (SKX) is 77.10 USD. This Skechers valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.17 USD, the upside of Skechers USA Inc is %.

The range of the Intrinsic Value is 60.11 - 111.31 USD

72.17 USD
Stock Price
77.10 USD
Intrinsic Value
Intrinsic Value Details

Skechers Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 60.11 - 111.31 77.10 6.8%
DCF (Growth 10y) 78.28 - 140.61 99.12 37.3%
DCF (EBITDA 5y) 98.88 - 133.83 111.34 54.3%
DCF (EBITDA 10y) 109.97 - 154.05 126.35 75.1%
Fair Value 97.04 - 97.04 97.04 34.46%
P/E 67.85 - 88.13 74.32 3.0%
EV/EBITDA 68.53 - 121.76 89.15 23.5%
EPV 28.70 - 34.68 31.69 -56.1%
DDM - Stable 34.30 - 87.80 61.05 -15.4%
DDM - Multi 57.05 - 113.90 76.07 5.4%

Skechers Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,007.37
Beta 1.09
Outstanding shares (mil) 152.52
Enterprise Value (mil) 10,333.20
Market risk premium 4.60%
Cost of Equity 8.95%
Cost of Debt 5.72%
WACC 8.84%