ZUMZ
Zumiez Inc
Price:  
11.96 
USD
Volume:  
335,941.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Zumiez Intrinsic Value

334.30 %
Upside

What is the intrinsic value of Zumiez?

As of 2025-06-15, the Intrinsic Value of Zumiez Inc (ZUMZ) is 51.95 USD. This Zumiez valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.96 USD, the upside of Zumiez Inc is 334.30%.

The range of the Intrinsic Value is 37.05 - 91.50 USD

Is Zumiez undervalued or overvalued?

Based on its market price of 11.96 USD and our intrinsic valuation, Zumiez Inc (ZUMZ) is undervalued by 334.30%.

11.96 USD
Stock Price
51.95 USD
Intrinsic Value
Intrinsic Value Details

Zumiez Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.05 - 91.50 51.95 334.3%
DCF (Growth 10y) 47.68 - 110.72 64.99 443.4%
DCF (EBITDA 5y) 20.65 - 26.91 23.73 98.4%
DCF (EBITDA 10y) 29.39 - 37.20 33.16 177.3%
Fair Value 0.19 - 0.19 0.19 -98.43%
P/E 0.30 - 5.93 2.74 -77.1%
EV/EBITDA 7.63 - 11.76 9.67 -19.1%
EPV 23.91 - 27.92 25.91 116.7%
DDM - Stable 0.40 - 1.25 0.83 -93.1%
DDM - Multi 24.09 - 58.79 34.21 186.1%

Zumiez Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 234.06
Beta 0.84
Outstanding shares (mil) 19.57
Enterprise Value (mil) 206.50
Market risk premium 4.60%
Cost of Equity 6.64%
Cost of Debt 5.00%
WACC 5.13%