The Discounted Cash Flow (DCF) valuation of Under Armour Inc (UAA) is 7.54 USD. With the latest stock price at 6.54 USD, the upside of Under Armour Inc based on DCF is 15.3%.
Based on the latest price of 6.54 USD and our DCF valuation, Under Armour Inc (UAA) is a buy. buying UAA stocks now will result in a potential gain of 15.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.1% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5.74 - 11.51 | 7.54 |
| Upside | -12.3% - 76.0% | 15.3% |