The Discounted Cash Flow (DCF) valuation of Under Armour Inc (UAA) is (1.30) USD. With the latest stock price at 6.17 USD, the upside of Under Armour Inc based on DCF is -121.0%.
Based on the latest price of 6.17 USD and our DCF valuation, Under Armour Inc (UAA) is a sell. selling UAA stocks now will result in a potential gain of 121.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.2% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (1.60) - (1.15) | (1.30) |
| Upside | -125.9% - -118.7% | -121.0% |