Valuation Under Armour, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:03 10/04/2026 BST			5-day change	1st Jan Change
6.120 ^USD	-2.39%		+8.90%	+23.14%

04-09	Fitness and health app MyFitnessPal explores sale, sources say	RE
04-09	Unrivaled Sports, Under Armour and Dick's Sporting Goods to Build the Future of Youth Sports Experiences	CI

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	2,582	-	-
Change	-	-	-20.92%	-16.98%	-1.62%	-	-
Enterprise Value (EV) ¹	8,219	3,961	2,979	2,718	3,218	3,046	2,929
Change	-	-	-24.79%	-8.74%	18.39%	-5.35%	-3.84%
P/E ratio	28.8x	11.3x	14.2x	-13.3x	-7.76x	25.7x	16.2x
PBR	4.94x	2.19x	1.55x	1.43x	1.69x	1.58x	1.39x
PEG	-	-	-0.4x	0x	-0.1x	-0x	0.3x
Capitalization / Revenue	1.62x	0.68x	0.55x	0.51x	0.52x	0.51x	0.49x
EV / Revenue	1.45x	0.67x	0.52x	0.53x	0.65x	0.6x	0.56x
EV / EBITDA	12.3x	8.97x	6.58x	8.14x	14x	10.7x	7.82x
EV / EBIT	15.6x	13x	9.62x	13.7x	29.7x	18.7x	12.1x
EV / FCF	13.8x	-20x	14.6x	-11.9x	-16.1x	53.1x	21.7x
FCF Yield	7.24%	-4.99%	6.84%	-8.39%	-6.22%	1.88%	4.61%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.77	0.84	0.52	-0.47	-0.7886	0.2384	0.3771
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	5,683	5,904	5,702	5,164	4,962	5,046	5,234
EBITDA ¹	668.5	441.4	452.3	333.9	229.5	284.3	374.6
EBIT ¹	527.3	303.8	309.8	198.1	108.4	162.7	242.2
Net income ¹	360.1	386.8	232	-201.3	-415.9	98.37	159
Net Debt ¹	-1,007	-37.43	-182.9	93.76	636.3	464.1	347.1
Reference price ²	22.160	9.490	7.380	6.250	6.120	6.120	6.120
Nbr of stocks (in thousands)	455,055	443,589	435,281	429,858	425,890	-	-
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.	-7.76x	0.65x	14.02x	-.--%	2.58B
LVMH	21.22x	3.23x	10.47x	2.69%	282B
RALPH LAUREN CORPORATION	24.97x	2.94x	15.63x	0.92%	23B
LULULEMON ATHLETICA INC.	13.3x	1.48x	6.63x	-.--%	18.94B
MONCLER S.P.A.	23x	4.34x	10.75x	2.44%	17.34B
GILDAN ACTIVEWEAR INC.	13.39x	2.27x	9.57x	1.75%	10.72B
LEVI STRAUSS & CO.	14.85x	1.48x	9.71x	2.54%	8.75B
LI NING COMPANY LIMITED	19.53x	1.34x	7.69x	2.54%	7.56B
V.F. CORPORATION	21.85x	1.13x	11.64x	1.98%	7.13B
Average	16.04x	2.09x	10.68x	1.65%	41.96B
Weighted average by Cap.	20.54x	3.01x	10.55x	2.37%