The Discounted Cash Flow (DCF) valuation of Under Armour Inc (UAA) is 23.52 USD. With the latest stock price at 10.30 USD, the upside of Under Armour Inc based on DCF is 128.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.8% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 13.68 - 96.67 | 23.52 |
| Upside | 32.9% - 838.5% | 128.3% |