Valuation Under Armour, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 10/07/2025 BST			5-day change	1st Jan Change
7.080 ^USD	+2.16%		-1.94%	-14.49%

07-03	Trump says he will put 20% tariff on Vietnam's exports	RE
07-02	Nike, other retailer stocks rise on Trump's trade deal with Vietnam to reduce tariffs	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2023	2024	2025	2026	2027	2028
Capitalization ¹	9,226	3,998	3,161	2,625	2,930	-	-
Change	-	-	-20.92%	-16.98%	11.62%	-	-
Enterprise Value (EV) ¹	8,219	3,961	2,979	2,718	2,945	2,920	2,978
Change	-	-	-24.79%	-8.74%	8.34%	-0.86%	2.01%
P/E ratio	28.8x	11.3x	14.2x	-13.3x	25.5x	16.6x	11.6x
PBR	4.94x	2.19x	1.55x	1.43x	1.56x	1.46x	1.37x
PEG	-	-	-0.4x	0x	-0x	0.3x	0.3x
Capitalization / Revenue	1.62x	0.68x	0.55x	0.51x	0.58x	0.56x	0.54x
EV / Revenue	1.45x	0.67x	0.52x	0.53x	0.58x	0.56x	0.55x
EV / EBITDA	12.3x	8.97x	6.58x	8.14x	8.4x	7.73x	6.5x
EV / EBIT	15.6x	13x	9.62x	13.7x	13.9x	11.6x	9.79x
EV / FCF	13.8x	-20x	14.6x	-11.9x	26.7x	19.5x	18.7x
FCF Yield	7.24%	-4.99%	6.84%	-8.39%	3.75%	5.12%	5.35%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.77	0.84	0.52	-0.47	0.2773	0.427	0.6098
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	5,683	5,904	5,702	5,164	5,058	5,233	5,439
EBITDA ¹	668.5	441.4	452.3	333.9	350.5	378	457.9
EBIT ¹	527.3	303.8	309.8	198.1	212.6	251.4	304.2
Net income ¹	360.1	386.8	232	-201.3	112.6	179.7	248.2
Net Debt ¹	-1,007	-37.43	-182.9	93.76	15.42	-9.886	48.71
Reference price ²	22.160	9.490	7.380	6.250	7.080	7.080	7.080
Nbr of stocks (in thousands)	455,055	443,589	435,281	429,858	426,120	-	-
Announcement Date	11/02/22	09/05/23	16/05/24	13/05/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNDER ARMOUR, INC.	25.53x	0.58x	8.4x	-.--%	2.93B
LVMH	21.92x	3.3x	11.03x	2.49%	295B
LULULEMON ATHLETICA INC.	16.23x	2.33x	8.8x	-.--%	28.55B
RALPH LAUREN CORPORATION	21.03x	2.43x	13.77x	1.21%	17.56B
MONCLER S.P.A.	22.14x	4.25x	10.73x	2.45%	16.43B
LEVI STRAUSS & CO.	15.75x	1.48x	10.15x	2.84%	7.8B
GILDAN ACTIVEWEAR INC.	14.85x	2.75x	10.73x	1.91%	7.75B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	12.78x	1.55x	7.25x	6.24%	6.38B
PAGE INDUSTRIES LIMITED	77.53x	10.92x	52.02x	1.23%	6.28B
Average	25.31x	3.29x	14.77x	2.04%	43.16B
Weighted average by Cap.	21.98x	3.26x	11.54x	2.26%