As of 2024-10-12, the Intrinsic Value of Urban Outfitters Inc (URBN) is
48.11 USD. This URBN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.30 USD, the upside of Urban Outfitters Inc is
32.50%.
The range of the Intrinsic Value is 37.81 - 68.51 USD
48.11 USD
Intrinsic Value
URBN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.81 - 68.51 |
48.11 |
32.5% |
| DCF (Growth 10y) |
46.71 - 81.38 |
58.43 |
61.0% |
| DCF (EBITDA 5y) |
40.88 - 46.29 |
43.95 |
21.1% |
| DCF (EBITDA 10y) |
47.43 - 55.95 |
51.88 |
42.9% |
| Fair Value |
84.01 - 84.01 |
84.01 |
131.42% |
| P/E |
30.92 - 40.32 |
35.30 |
-2.7% |
| EV/EBITDA |
32.39 - 38.91 |
35.71 |
-1.6% |
| EPV |
20.44 - 25.17 |
22.81 |
-37.2% |
| DDM - Stable |
18.55 - 43.13 |
30.84 |
-15.0% |
| DDM - Multi |
19.59 - 36.47 |
25.59 |
-29.5% |
URBN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,349.04 |
| Beta |
1.09 |
| Outstanding shares (mil) |
92.26 |
| Enterprise Value (mil) |
3,139.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.85% |
| Cost of Debt |
5.00% |
| WACC |
7.73% |