ZUMZ - NASDAQ

Zumiez Inc.

Zumiez Inc.

ZUMZยทNASDAQ

$23.50

+1.1%
Consumer CyclicalApparel - Retail

Zumiez Inc., together with its subsidiaries, operates as a specialty retailer of apparel, footwear, accessories, and hardgoods for young men and women. Its hardgoods include skateboards, snowboards, bindings, components, and other equipment. As of February 26, 2022, the company operated 738 stores, including 602 stores in the United States, 52 stores in Canada, 67 stores in Europe, and 17 stores in Australia under the names of Zumiez, Blue Tomato, and Fast Times. The company also operates zumiez.com, zumiez.ca, blue-tomato.com, and fasttimes.com.au e-commerce websites. Zumiez Inc. was founded in 1978 and is headquartered in Lynnwood, Washington.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$405.51M
EPS0.8000
P/E Ratio29.38
Earnings Date06/04/2026
Zumiez Inc.

Zumiez Inc. Fair Value Envelope

ZUMZ ยท NASDAQ

Our analysis suggests that ZUMZ has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $23.5, this represents a potential HIDDEN relative to our calculated worth for Zumiez Inc..

HIDDEN
Intrinsic Value
Current Price: $23.5

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$484.7B
+ Cash & Equivalents$127.9M
Firm Value$484.8B
- Debt$199.3M
Equity Value$484.6B
/ Shares Outstanding17,931,897B
DCF Value$27.0K
UNDERVALUED BY 114908%

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
$106.9M
$213.9M
$427.8M
$855.6M
$1.7B
$3.4B
$6.8B
$13.7B
$27.4B
$54.8B
Maintenance CapEx
-$326.0K
-$652.0K
-$1.3M
-$2.6M
-$5.2M
-$10.4M
-$20.9M
-$41.7M
-$83.5M
-$166.9M
Owner Earnings
$106.6M
$213.2M
$426.5M
$853.0M
$1.7B
$3.4B
$6.8B
$13.6B
$27.3B
$54.6B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$98.7M
$182.8M
$338.6M
$627.0M
$1.2B
$2.2B
$4.0B
$7.4B
$13.7B
$25.3B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your ZUMZ research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.