
Under Armour Inc
NYSE:UAA

Intrinsic Value
The intrinsic value of one
UAA
stock under the Base Case scenario is
9.41
USD.
Compared to the current market price of 5.67 USD,
Under Armour Inc
is
Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Under Armour Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Under Armour Inc
Balance Sheet Decomposition
Under Armour Inc
Current Assets | 2.7B |
Cash & Short-Term Investments | 726.9m |
Receivables | 615.5m |
Other Current Assets | 1.3B |
Non-Current Assets | 1.9B |
PP&E | 1B |
Intangibles | 490.1m |
Other Non-Current Assets | 407.5m |
Free Cash Flow Analysis
Under Armour Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Under Armour Inc
Revenue
|
5.3B
USD
|
Cost of Revenue
|
-2.8B
USD
|
Gross Profit
|
2.5B
USD
|
Operating Expenses
|
-2.3B
USD
|
Operating Income
|
230.2m
USD
|
Other Expenses
|
-357.4m
USD
|
Net Income
|
-127.2m
USD
|
UAA Profitability Score
Profitability Due Diligence
Under Armour Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Under Armour Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
UAA Solvency Score
Solvency Due Diligence
Under Armour Inc's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Score
Under Armour Inc's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UAA Price Targets Summary
Under Armour Inc
According to Wall Street analysts, the average 1-year price target for
UAA
is 9.8 USD
with a low forecast of 4.04 USD and a high forecast of 15.75 USD.
Dividends
Current shareholder yield for UAA 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
UAA
stock under the Base Case scenario is
9.41
USD.
Compared to the current market price of 5.67 USD,
Under Armour Inc
is
Undervalued by 40%.