As of 2026-10-11, the Intrinsic Value of Urban Outfitters Inc (URBN) is 102.36 USD. This URBN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.18 USD, the upside of Urban Outfitters Inc is 24.60%.
The range of the Intrinsic Value is 76.10 - 167.13 USD
Based on its market price of 82.18 USD and our intrinsic valuation, Urban Outfitters Inc (URBN) is undervalued by 24.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.10 - 167.13 | 102.36 | 24.6% |
| DCF (Growth 10y) | 89.93 - 190.04 | 119.05 | 44.9% |
| DCF (EBITDA 5y) | 57.36 - 73.68 | 64.81 | -21.1% |
| DCF (EBITDA 10y) | 72.89 - 95.87 | 83.14 | 1.2% |
| Fair Value | 166.12 - 166.12 | 166.12 | 102.14% |
| P/E | 62.59 - 80.00 | 71.61 | -12.9% |
| EV/EBITDA | 46.13 - 61.74 | 56.38 | -31.4% |
| EPV | 42.91 - 57.80 | 50.36 | -38.7% |
| DDM - Stable | 37.65 - 113.37 | 75.51 | -8.1% |
| DDM - Multi | 36.23 - 89.83 | 52.20 | -36.5% |
| Market Cap (mil) | 7,037.90 |
| Beta | 1.40 |
| Outstanding shares (mil) | 85.64 |
| Enterprise Value (mil) | 6,439.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.81% |
| Cost of Debt | 5.00% |
| WACC | 7.33% |