As of 2025-07-09, the Intrinsic Value of Urban Outfitters Inc (URBN) is 90.40 USD. This URBN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.51 USD, the upside of Urban Outfitters Inc is 28.20%.
The range of the Intrinsic Value is 66.34 - 149.41 USD
Based on its market price of 70.51 USD and our intrinsic valuation, Urban Outfitters Inc (URBN) is undervalued by 28.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 66.34 - 149.41 | 90.40 | 28.2% |
| DCF (Growth 10y) | 79.10 - 168.90 | 105.27 | 49.3% |
| DCF (EBITDA 5y) | 45.23 - 51.07 | 47.93 | -32.0% |
| DCF (EBITDA 10y) | 59.80 - 69.57 | 64.32 | -8.8% |
| Fair Value | 121.15 - 121.15 | 121.15 | 71.82% |
| P/E | 33.31 - 49.43 | 39.46 | -44.0% |
| EV/EBITDA | 32.35 - 43.45 | 36.29 | -48.5% |
| EPV | 29.63 - 37.34 | 33.49 | -52.5% |
| DDM - Stable | 37.12 - 108.40 | 72.76 | 3.2% |
| DDM - Multi | 37.47 - 87.64 | 52.79 | -25.1% |
| Market Cap (mil) | 6,533.46 |
| Beta | 0.92 |
| Outstanding shares (mil) | 92.66 |
| Enterprise Value (mil) | 6,344.02 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.58% |
| Cost of Debt | 5.00% |
| WACC | 6.17% |