As of 2024-12-13, the Intrinsic Value of Urban Outfitters Inc (URBN) is
52.28 USD. This URBN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 51.77 USD, the upside of Urban Outfitters Inc is
1.00%.
The range of the Intrinsic Value is 39.23 - 81.96 USD
52.28 USD
Intrinsic Value
URBN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.23 - 81.96 |
52.28 |
1.0% |
| DCF (Growth 10y) |
48.56 - 97.08 |
63.49 |
22.6% |
| DCF (EBITDA 5y) |
37.18 - 59.18 |
48.35 |
-6.6% |
| DCF (EBITDA 10y) |
44.75 - 69.64 |
56.78 |
9.7% |
| Fair Value |
89.40 - 89.40 |
89.40 |
72.68% |
| P/E |
34.43 - 46.99 |
42.54 |
-17.8% |
| EV/EBITDA |
28.45 - 46.78 |
39.00 |
-24.7% |
| EPV |
20.70 - 27.11 |
23.91 |
-53.8% |
| DDM - Stable |
20.56 - 55.50 |
38.03 |
-26.5% |
| DDM - Multi |
22.05 - 47.91 |
30.37 |
-41.3% |
URBN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,776.30 |
| Beta |
1.41 |
| Outstanding shares (mil) |
92.26 |
| Enterprise Value (mil) |
4,593.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.99% |
| Cost of Debt |
5.00% |
| WACC |
7.30% |