URBN
Urban Outfitters Inc
Price:  
56.01 
USD
Volume:  
1,530,288.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

URBN Intrinsic Value

10.20 %
Upside

As of 2025-02-15, the Intrinsic Value of Urban Outfitters Inc (URBN) is 61.71 USD. This URBN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.01 USD, the upside of Urban Outfitters Inc is 10.20%.

The range of the Intrinsic Value is 46.04 - 97.83 USD

56.01 USD
Stock Price
61.71 USD
Intrinsic Value
Intrinsic Value Details

URBN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 46.04 - 97.83 61.71 10.2%
DCF (Growth 10y) 57.51 - 116.21 75.37 34.6%
DCF (EBITDA 5y) 41.12 - 52.31 45.69 -18.4%
DCF (EBITDA 10y) 50.37 - 64.51 56.24 0.4%
Fair Value 89.38 - 89.38 89.38 59.58%
P/E 27.74 - 38.40 32.69 -41.6%
EV/EBITDA 30.98 - 43.64 36.39 -35.0%
EPV 23.66 - 29.48 26.57 -52.6%
DDM - Stable 25.31 - 68.12 46.71 -16.6%
DDM - Multi 28.18 - 59.92 38.43 -31.4%

URBN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,168.60
Beta 1.03
Outstanding shares (mil) 92.28
Enterprise Value (mil) 4,986.09
Market risk premium 4.60%
Cost of Equity 9.31%
Cost of Debt 5.00%
WACC 6.46%