URBN
Urban Outfitters Inc
Price:  
45.11 
USD
Volume:  
1,196,758.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

URBN Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Urban Outfitters Inc (URBN) is 51.69 USD. This URBN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.11 USD, the upside of Urban Outfitters Inc is %.

The range of the Intrinsic Value is 34.87 - 110.76 USD

45.11 USD
Stock Price
51.69 USD
Intrinsic Value
Intrinsic Value Details

URBN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.87 - 110.76 51.69 14.6%
DCF (Growth 10y) 40.76 - 123.79 59.37 31.6%
DCF (EBITDA 5y) 39.98 - 51.41 45.89 1.7%
DCF (EBITDA 10y) 45.31 - 64.44 54.36 20.5%
Fair Value 79.41 - 79.41 79.41 76.05%
P/E 26.33 - 44.35 32.02 -29.0%
EV/EBITDA 31.07 - 41.15 35.90 -20.4%
EPV 18.75 - 30.96 24.85 -44.9%
DDM - Stable 16.14 - 71.97 44.06 -2.3%
DDM - Multi 17.03 - 66.98 28.07 -37.8%

URBN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,212.37
Beta 1.01
Outstanding shares (mil) 93.38
Enterprise Value (mil) 4,038.38
Market risk premium 4.60%
Cost of Equity 10.87%
Cost of Debt 5.00%
WACC 7.25%