UAA
Under Armour Inc
Price:  
6.54 
USD
Volume:  
15,379,871.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UAA Intrinsic Value

15.30 %
Upside

What is the intrinsic value of UAA?

As of 2025-05-16, the Intrinsic Value of Under Armour Inc (UAA) is 7.54 USD. This UAA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.54 USD, the upside of Under Armour Inc is 15.30%.

The range of the Intrinsic Value is 5.74 - 11.51 USD

Is UAA undervalued or overvalued?

Based on its market price of 6.54 USD and our intrinsic valuation, Under Armour Inc (UAA) is undervalued by 15.30%.

6.54 USD
Stock Price
7.54 USD
Intrinsic Value
Intrinsic Value Details

UAA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.74 - 11.51 7.54 15.3%
DCF (Growth 10y) 6.97 - 13.28 8.96 37.0%
DCF (EBITDA 5y) 5.90 - 8.06 7.22 10.4%
DCF (EBITDA 10y) 6.38 - 8.60 7.63 16.6%
Fair Value -1.47 - -1.47 -1.47 -122.50%
P/E (4.22) - 7.27 1.13 -82.8%
EV/EBITDA 5.38 - 8.79 7.35 12.4%
EPV 7.94 - 9.94 8.94 36.7%
DDM - Stable (2.46) - (6.68) (4.57) -169.9%
DDM - Multi 4.87 - 10.30 6.62 1.2%

UAA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,827.83
Beta 0.78
Outstanding shares (mil) 432.39
Enterprise Value (mil) 2,696.14
Market risk premium 4.60%
Cost of Equity 9.17%
Cost of Debt 5.00%
WACC 8.16%