Under Armour, Inc.

Under Armour, Inc.

UAAยทNYSE

$5.45

-1.6%
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$2.32B
EPS-1.1600
P/E Ratio-4.70
Earnings Date08/07/2026
Under Armour, Inc.

Under Armour, Inc. Fair Value Envelope

UAA ยท NYSE

Our analysis suggests that UAA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.45, this represents a potential HIDDEN relative to our calculated worth for Under Armour, Inc..

Intrinsic Value
Current Price: $5.45

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-$2.8B
+ Cash & Equivalents$309.2M
Firm Value-$2.5B
- Debt$596.1M
Equity Value-$3.1B
/ Shares Outstanding429,123,753B
DCF Value-$7
OVERVALUED BY 231%

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
-$96.8M
-$124.7M
-$160.7M
-$207.1M
-$267.0M
-$344.0M
-$443.4M
-$571.4M
-$736.5M
-$949.1M
Maintenance CapEx
-$22.4M
-$28.9M
-$37.3M
-$48.0M
-$61.9M
-$79.8M
-$102.8M
-$132.5M
-$170.8M
-$220.1M
Owner Earnings
-$119.2M
-$153.6M
-$198.0M
-$255.2M
-$328.9M
-$423.8M
-$546.2M
-$704.0M
-$907.3M
-$1.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$110.4M
-$131.7M
-$157.2M
-$187.6M
-$223.8M
-$267.1M
-$318.7M
-$380.3M
-$453.9M
-$541.6M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.