Crocs, Inc.

Crocs, Inc.

CROXยทNASDAQ

$118.48

-0.034%
Consumer CyclicalApparel - Footwear & Accessories

Crocs, Inc., together with its subsidiaries, designs, develops, manufactures, markets, and distributes casual lifestyle footwear and accessories for men, women, and children. It offers various footwear products, including clogs, sandals, slides, flip-flops, boots, flats, wedges, platforms, socks, shoe charms, loafers, sneakers, and slippers under the Crocs brand name. The company sells its products in approximately 85 countries through wholesalers, retail stores, e-commerce sites, and third-party marketplaces. As of December 31, 2021, it had 193 outlet stores, 107 retail stores, 373 company-operated stores, 73 kiosks and store-in-stores, and 14 company-operated e-commerce sites. The company serves in the Americas, the Asia Pacific, Europe, the Middle East, and Africa. Crocs, Inc. was founded in 1999 and is headquartered in Broomfield, Colorado.

At a Glance

Live Snapshot
Market Cap$5.89B
EPS-1.5000
P/E Ratio-78.99
Earnings Date08/06/2026
Crocs, Inc.

Crocs, Inc. Fair Value Envelope

CROX ยท NASDAQ

Our analysis suggests that CROX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $118.48, this represents a potential HIDDEN relative to our calculated worth for Crocs, Inc..

Intrinsic Value
Current Price: $118.48

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.5B
+ Cash & Equivalents$130.4M
Firm Value$1.7B
- Debt$1.6B
Equity Value$51.2M
/ Shares Outstanding55,777,753B
DCF Value$1
OVERVALUED BY 99%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$507.3M
$362.3M
$258.7M
$184.7M
$131.9M
$94.2M
$67.3M
$48.0M
$34.3M
$24.5M
Maintenance CapEx
-$7.3M
-$5.2M
-$3.7M
-$2.7M
-$1.9M
-$1.4M
-$970.1K
-$692.7K
-$494.7K
-$353.2K
Owner Earnings
$500.0M
$357.0M
$255.0M
$182.1M
$130.0M
$92.8M
$66.3M
$47.3M
$33.8M
$24.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$463.0M
$306.1M
$202.4M
$133.8M
$88.5M
$58.5M
$38.7M
$25.6M
$16.9M
$11.2M
Terminal Value represents 12.4% of Enterprise Value