As of 2024-12-12, the Intrinsic Value of Under Armour Inc (UAA) is
23.52 USD. This UAA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.30 USD, the upside of Under Armour Inc is
128.30%.
The range of the Intrinsic Value is 13.68 - 96.67 USD
23.52 USD
Intrinsic Value
UAA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.68 - 96.67 |
23.52 |
128.3% |
| DCF (Growth 10y) |
16.03 - 106.71 |
26.86 |
160.8% |
| DCF (EBITDA 5y) |
12.45 - 16.15 |
15.10 |
46.6% |
| DCF (EBITDA 10y) |
14.89 - 21.16 |
18.60 |
80.5% |
| Fair Value |
-0.24 - -0.24 |
-0.24 |
-102.38% |
| P/E |
(0.70) - 10.73 |
4.74 |
-54.0% |
| EV/EBITDA |
8.73 - 10.79 |
10.36 |
0.6% |
| EPV |
7.71 - 12.84 |
10.27 |
-0.2% |
| DDM - Stable |
(0.49) - (4.42) |
(2.45) |
-123.8% |
| DDM - Multi |
10.16 - 74.74 |
18.17 |
76.4% |
UAA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,453.62 |
| Beta |
0.82 |
| Outstanding shares (mil) |
432.39 |
| Enterprise Value (mil) |
4,517.51 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.52% |
| Cost of Debt |
5.00% |
| WACC |
7.10% |