As of 2024-09-09, the Intrinsic Value of Skechers USA Inc (SKX) is
81.16 USD. This Skechers valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 66.08 USD, the upside of Skechers USA Inc is
%.
The range of the Intrinsic Value is 60.64 - 131.01 USD
81.16 USD
Intrinsic Value
Skechers Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.64 - 131.01 |
81.16 |
22.8% |
| DCF (Growth 10y) |
73.00 - 152.91 |
96.48 |
46.0% |
| DCF (EBITDA 5y) |
90.02 - 109.12 |
102.92 |
55.8% |
| DCF (EBITDA 10y) |
100.94 - 131.89 |
118.96 |
80.0% |
| Fair Value |
95.10 - 95.10 |
95.10 |
43.92% |
| P/E |
66.19 - 81.62 |
72.46 |
9.6% |
| EV/EBITDA |
73.12 - 91.38 |
84.13 |
27.3% |
| EPV |
30.54 - 39.31 |
34.93 |
-47.1% |
| DDM - Stable |
33.67 - 103.72 |
68.69 |
4.0% |
| DDM - Multi |
49.87 - 120.85 |
70.77 |
7.1% |
Skechers Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,066.63 |
| Beta |
1.15 |
| Outstanding shares (mil) |
152.34 |
| Enterprise Value (mil) |
9,124.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.61% |
| Cost of Debt |
5.64% |
| WACC |
8.49% |