Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Crocs, Inc.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-30.6% vs price
Base Case (Median)
81.1% vs price
Bull Case (75th pct.)
113.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $213.82 | 81.1% | Medium (25%) |
| Growth Trajectory DCF | $251.94 | 113.3% | Medium (20%) |
| Graham Number | $81.93 | -30.6% | Medium (30%) |
| EV/EBITDA | $18.77 | -84.1% | Medium (20%) |
| EV/FCF | $256.72 | 117.4% | Medium (20%) |
Based on 5 out of 7 methods, CROX appears fairly valued at the current price of $118.09. The base case fair value of $213.82 implies 81.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.