As of 2025-09-18, the Intrinsic Value of Zumiez Inc (ZUMZ) is 60.50 USD. This Zumiez valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.51 USD, the upside of Zumiez Inc is 195.00%.
The range of the Intrinsic Value is 43.34 - 106.81 USD
Based on its market price of 20.51 USD and our intrinsic valuation, Zumiez Inc (ZUMZ) is undervalued by 195.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.34 - 106.81 | 60.50 | 195.0% |
| DCF (Growth 10y) | 53.17 - 123.13 | 72.16 | 251.8% |
| DCF (EBITDA 5y) | 28.24 - 35.95 | 31.40 | 53.1% |
| DCF (EBITDA 10y) | 37.42 - 46.93 | 41.36 | 101.7% |
| Fair Value | 0.16 - 0.16 | 0.16 | -99.20% |
| P/E | 0.31 - 9.17 | 3.80 | -81.5% |
| EV/EBITDA | 11.23 - 20.05 | 14.47 | -29.5% |
| EPV | 27.50 - 32.24 | 29.87 | 45.6% |
| DDM - Stable | 0.34 - 1.09 | 0.71 | -96.5% |
| DDM - Multi | 26.20 - 65.27 | 37.43 | 82.5% |
| Market Cap (mil) | 364.46 |
| Beta | 0.96 |
| Outstanding shares (mil) | 17.77 |
| Enterprise Value (mil) | 310.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.71% |
| Cost of Debt | 5.00% |
| WACC | 5.17% |