
Crocs Inc
NASDAQ:CROX

Intrinsic Value
The intrinsic value of one
CROX
stock under the Base Case scenario is
133.8
USD.
Compared to the current market price of 89.46 USD,
Crocs Inc
is
Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Crocs Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Crocs Inc
Balance Sheet Decomposition
Crocs Inc
Current Assets | 872.3m |
Cash & Short-Term Investments | 180.5m |
Receivables | 283.9m |
Other Current Assets | 407.9m |
Non-Current Assets | 3.9B |
PP&E | 551.6m |
Intangibles | 2.5B |
Other Non-Current Assets | 899.8m |
Free Cash Flow Analysis
Crocs Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Crocs Inc
Revenue
|
4.1B
USD
|
Cost of Revenue
|
-1.7B
USD
|
Gross Profit
|
2.4B
USD
|
Operating Expenses
|
-1.4B
USD
|
Operating Income
|
1B
USD
|
Other Expenses
|
-96.9m
USD
|
Net Income
|
950.1m
USD
|
CROX Profitability Score
Profitability Due Diligence
Crocs Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Crocs Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
CROX Solvency Score
Solvency Due Diligence
Crocs Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Crocs Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CROX Price Targets Summary
Crocs Inc
According to Wall Street analysts, the average 1-year price target for
CROX
is 131.27 USD
with a low forecast of 99.99 USD and a high forecast of 160.65 USD.
Dividends
Current shareholder yield for CROX is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CROX
stock under the Base Case scenario is
133.8
USD.
Compared to the current market price of 89.46 USD,
Crocs Inc
is
Undervalued by 33%.