Under Armour, Inc.

Under Armour, Inc.

UAยทNYSE

$5.30

-1.1%
Consumer CyclicalApparel - Manufacturers

Under Armour, Inc., together with its subsidiaries, engages in the developing, marketing, and distributing performance apparel, footwear, and accessories for men, women, and youth. The company offers its apparel in compression, fitted, and loose fit types. It also provides footwear products for running, training, basketball, cleated sports, recovery, and outdoor applications. In addition, the company offers accessories, which include gloves, bags, headwear, and sports masks; and digital subscription and advertising services under the MapMyRun and MapMyRide platforms. It primarily offers its products under the UNDER ARMOUR, UA, HEATGEAR, COLDGEAR, HOVR, PROTECT THIS HOUSE, I WILL, UA Logo, ARMOUR FLEECE, and ARMOUR BRA brands. The company sells its products through wholesale channels, including national and regional sporting goods chains, independent and specialty retailers, department store chains, mono-branded Under Armour retail stores, institutional athletic departments, and leagues and teams, as well as independent distributors; and directly to consumers through a network of 422 brand and factory house stores, as well as through e-commerce websites. It operates in the United States, Canada, Europe, the Middle East, Africa, the Asia-Pacific, and Latin America. Under Armour, Inc. was incorporated in 1996 and is headquartered in Baltimore, Maryland.

At a Glance

Live Snapshot
Market Cap$2.26B
EPS-1.1600
P/E Ratio-4.57
Earnings Date08/07/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -4.6).

Valuation inputs: P/E -4.6, earnings yield N/A, momentum -1.1%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -35.0%, ROIC -6.0%).

Profitability stack: net margin -10.0%, ROE -35.0%, ROIC -6.0%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +68.0%, momentum -1.1%, net margin -10.0%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

ua

Under Armour, Inc. Market vs Earnings Trajectory

UA ยท NYSE

Loading price and EPS data...

Under Armour, Inc.

Under Armour, Inc. Fair Value Envelope

UA ยท NYSE

Our analysis suggests that UA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.3, this represents a potential HIDDEN relative to our calculated worth for Under Armour, Inc..

Intrinsic Value
Current Price: $5.3
3Y-235.0%
5Y-251.0%
10Y+1060.0%
3Y-15.0%
5Y-13.0%
10Y-4.0%
3Y-232.0%
5Y-238.0%
10Y+970.0%
3Y+657.0%
5Y-135.0%
10Y-125.0%
3Y-18.0%
5Y-234.0%
10Y+97.0%
3Y-9.0%
5Y-1.0%
10Y+4.0%
Under Armour, Inc.

Under Armour, Inc. Profit Bridge

UA ยท NYSE
Revenue4.97B
Cost of Goods Sold (2.71B)
Gross Profit2.26B
Operating Expenses (2.29B)
Operating Income-163.11M
Interest Expense (-30.29M)
Other Income/Expense-37.56M
Pretax Income-200.68M
Income Tax (294.75M)
Net Income-495.64M
Net Income
-495.64M

Profitability Analysis

Gross Margin

45.5%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

-3.3%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-10.0%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

45.48%
Gross Profit Margin
-5%
3Y+3.0%
5Y-10.0%
10Y+1.0%
-3.28%
Operating Profit Margin
-199%
3Y-188.0%
5Y-134.0%
10Y+582.0%
-9.98%
Net Profit Margin
156%
3Y-256.0%
5Y-258.0%
10Y+1019.0%
-35.04%
Return on Equity
229%
3Y-284.0%
5Y-268.0%
10Y+1426.0%
-11.22%
Return on Assets
140%
3Y-245.0%
5Y-239.0%
10Y+929.0%
-5.96%
Return on Invested Capital
-217%
3Y-198.0%
5Y-139.0%
10Y+909.0%
UA

Under Armour, Inc. Cash Conversion Engine

UA ยท NYSE
Net Income-495.64M
Depreciation & Amortization109.62M
Stock-Based Compensation45.62M
Change in Working Capital0.00
Others21.94M
Capital Expenditures-87.08M
Free Cash Flow-162.16M

Cash Flow Quality Analysis

FCF Conversion Rate

32.7%

Weak cash conversion. Significant portion of earnings not converting to cashโ€”review working capital trends and capital intensity.

CapEx Intensity

-116.0%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+28.9%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

+$0.00

Neutral working capital impact. Changes in current assets and liabilities balanced out.

ua

Under Armour, Inc. Funding & Solvency Profile

UA ยท NYSE
Cash & Cash Equivalents309.17M
Net Receivables681.86M
Inventory914.75M
Other Current Assets812.90M
Total Current Assets3 B
Property, Plant & Equipment1.18B
Goodwill & Intangible Assets497.24M
Long-Term Investments0.00
Other Non-Current Assets-34.13M
Total Non-Current Assets1 B
Total Assets
4.42B

Financial Health Analysis

Current Ratio

1.62x

Strong liquidity. The company has adequate resources to meet short-term liabilities.

Debt-to-Equity Ratio

2.12x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

1 B

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

62% Current

Asset-light business model with high liquidity. Majority of assets are easily convertible to cash.

ua

Under Armour, Inc. Street Expectations Map

UA ยท NYSE

Wall Street analysts project that UA stock may experience modest gains over the coming 12 months. The consensus 1-year price target stands at 5.50, with estimates ranging from a low of 5.50 to a high of 5.50.

Lowest Target
5.50
3.77%
Consensus Target
5.50
3.77%
Highest Target
5.50
3.77%

The consensus 1-year price target stands at 5.50, with estimates ranging from a low of 5.50 to a high of 5.50.

Analyst Consensus Analysis

Upside Potential

+3.8%

Fair value territory. Stock trading near consensus target suggests limited near-term catalysts. Focus on fundamental developments.

Analyst Agreement

0.0% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Moderate

Neutral sentiment. Fair value pricing with moderate agreement suggests wait-and-see approach or catalyst-driven opportunity.

Market Sentiment Insight

Efficient pricing: Stock trading at fair value with strong consensus suggests market has priced in expectations. Look for fundamental inflection points or new catalysts to drive meaningful moves.

ua

Under Armour, Inc. Insider Positioning

UA ยท NYSE

During the last 12 months, insiders have purchased $172.16M worth of UA shares, with no selling activity reported.

3 Months

Bought

1.2M

5.87M

Sold

0

0.00

Net Activity

+5.9M

+$5.87M

3-6 Months

Bought

32.0M

164.78M

Sold

0

0.00

Net Activity

+164.8M

+$164.78M

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

302.0K

1.51M

Sold

0

0.00

Net Activity

+1.5M

+$1.51M

Top Buyers

1
WVPEA

Watsa V Prem Et Al

10 Percent Owner

33.2M sharesโ€ข14 transactions

$170.65M

2
EM

El-Erian Mohamed

Director

100.0K sharesโ€ข1 transactions

$520K

3
FDN

Fitzpatrick Dawn N.

Director

100.0K sharesโ€ข1 transactions

$493K

4
SRJ

Sweeney Robert John

Director

100.0K sharesโ€ข1 transactions

$488K

5
AEJ

Aumen Eric J

Officer: Chief Accounting Officer

2.0K sharesโ€ข1 transactions

$10K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $172.16M net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Recent Trend (3 Months)

$5.87M

Very strong recent buying momentum. Recent insider purchases significantly outpace sales, suggesting near-term optimism.

Insider Participation

High Buying

5 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Strong confluence of bullish signals: High buy/sell ratio, multiple insiders participating, and recent buying momentum all point to significant insider confidence. This level of coordinated buying often precedes positive developments.

0.00%
Dividend Yield
3Y-
5Y-
10Y-
ย 

ua Dividend History

UA
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%