image
Consumer Cyclical - Apparel - Manufacturers - NYSE - US
$ 5.52
-1.28 %
$ 2.45 B
Market Cap
-18.62
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one UA stock under the worst case scenario is HIDDEN Compared to the current market price of 5.52 USD, Under Armour, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one UA stock under the base case scenario is HIDDEN Compared to the current market price of 5.52 USD, Under Armour, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one UA stock under the best case scenario is HIDDEN Compared to the current market price of 5.52 USD, Under Armour, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart UA

image
$10.0$10.0$9.0$9.0$8.0$8.0$7.0$7.0$6.0$6.0$5.0$5.0$4.0$4.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
5.7 B REVENUE
-3.42%
230 M OPERATING INCOME
-19.05%
232 M NET INCOME
-40.01%
354 M OPERATING CASH FLOW
3670.41%
-105 M INVESTING CASH FLOW
31.06%
-78.7 M FINANCING CASH FLOW
37.73%
1.4 B REVENUE
0.14%
13.5 M OPERATING INCOME
-92.19%
1.23 M NET INCOME
-99.28%
311 M OPERATING CASH FLOW
196.86%
-55.9 M INVESTING CASH FLOW
-17.42%
-25.1 M FINANCING CASH FLOW
-2038.48%
Balance Sheet Under Armour, Inc.
image
Current Assets 2.86 B
Cash & Short-Term Investments 859 M
Receivables 757 M
Other Current Assets 1.25 B
Non-Current Assets 1.9 B
Long-Term Investments 0
PP&E 1.1 B
Other Non-Current Assets 798 M
18.04 %15.91 %26.21 %23.09 %16.76 %Total Assets$4.8b
Current Liabilities 1.17 B
Accounts Payable 484 M
Short-Term Debt 80.9 M
Other Current Liabilities 601 M
Non-Current Liabilities 1.44 B
Long-Term Debt 595 M
Other Non-Current Liabilities 847 M
18.55 %3.10 %23.04 %22.81 %32.49 %Total Liabilities$2.6b
EFFICIENCY
Earnings Waterfall Under Armour, Inc.
image
Revenue 5.7 B
Cost Of Revenue 3.07 B
Gross Profit 2.63 B
Operating Expenses 2.4 B
Operating Income 230 M
Other Expenses -2.29 M
Net Income 232 M
6b6b5b5b4b4b3b3b2b2b1b1b006b(3b)3b(2b)230m2m232mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
46.13% GROSS MARGIN
46.13%
4.03% OPERATING MARGIN
4.03%
4.07% NET MARGIN
4.07%
10.78% ROE
10.78%
4.87% ROA
4.87%
5.53% ROIC
5.53%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Under Armour, Inc.
image
600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)20152015201620162017201720182018201920192020202020212021202220222023202320242024
Net Income 232 M
Depreciation & Amortization 143 M
Capital Expenditures -150 M
Stock-Based Compensation 43 M
Change in Working Capital -79.5 M
Others -54.7 M
Free Cash Flow 204 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Under Armour, Inc.
image
Wall Street analysts predict an average 1-year price target for UA of $10.6 , with forecasts ranging from a low of $8 to a high of $13 .
UA Lowest Price Target Wall Street Target
8 USD 44.93%
UA Average Price Target Wall Street Target
10.6 USD 92.03%
UA Highest Price Target Wall Street Target
13 USD 135.51%
Price
Max Price Target
Min Price Target
Average Price Target
1313121211111010998877665544Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership Under Armour, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
UNDER ARMOUR APPOINTS DAWN N. FITZPATRICK, EUGENE D. BALTIMORE , April 15, 2025 /PRNewswire/ -- Under Armour, Inc. (NYSE: UA, UAA) announced today that, effective April 15, Dawn N. Fitzpatrick, Eugene D. prnewswire.com - 2 weeks ago
Despite New Tariffs, Under Armour Appears Poised To Rebound Under Armour's turnaround hinges on improved margins, restructuring, and new product lines like the Echo shoe, despite ongoing revenue declines and tariff challenges. Kevin Plank's return as CEO aims to streamline operations, cut costs, and focus on premium products, showing mixed results so far. The NFL partnership and positive reviews for new footwear signal potential market share gains, tough competition and supply chain risks remain. seekingalpha.com - 3 weeks ago
Trump Tariffs To Hurt Nike, Under Armour, VF: Are Ralph Lauren, Foot Locker Safer Bets? Brands that rely on the Asia-Pacific region to produce apparel goods are likely trying to find ways to mitigate the impact of President Donald Trump‘s reciprocal tariff plan, benzinga.com - 3 weeks ago
Under Armour: Tariff Impacts Will Subside Under Armour, Inc. faces significant tariff impacts in the short term but remains a strong investment due to its premium product focus and solid financial position. The company is likely to shift manufacturing to lower-tariff countries to mitigate the financial hit over time. Despite current profit forecast reductions, Under Armour aims for a higher gross margin over time leading to a solid profit profile in a few years. seekingalpha.com - 4 weeks ago
Under Armour, Inc. (UAA) Q3 2025 Earnings Call Transcript Under Armour, Inc. (NYSE:UAA ) Q3 2025 Earnings Conference Call February 6, 2025 8:30 AM ET Company Participants Lance Allega - Senior Vice President of Investor Relations, Treasury and Corporate Development Kevin A. Plank - President and Chief Executive Officer David Bergman - Chief Financial Officer Conference Call Participants Simeon Siegel - BMO Capital Markets Jay Sole - UBS Bob Drbul - Guggenheim Sam Poser - Williams Trading Jim Duffy - Stifel Operator Good day, and welcome to the Under Armour Third Quarter 2025 Earnings Conference Call. seekingalpha.com - 2 months ago
Under Armour's Sell Less, Earn More Strategy Progressed In Q3, But I Have A Hold Rating Under Armour founder CEO Kevin Plank has been back in place as CEO for ~9 months, intent on enhancing the brand's image beyond low-cost wholesaling. The company's recent earnings report shows progress, with raised guidance and strong gross margins, but challenges remain in inventory and shifting consumer perception. Concerns over tariffs and manufacturing footprint in Asia add uncertainty to the story. seekingalpha.com - 2 months ago
Sportswear Company Under Armour Q3: Earnings Beat, 6% Sales Decline, Upbeat Outlook & More Under Armour Inc UAA, UA shares are trading higher in premarket on Thursday after the third-quarter earnings result. benzinga.com - 2 months ago
Under Armour lifts annual profit forecast Under Armour on Thursday raised its forecast for annual profit, as the athletic wear maker's efforts to dial down on discounts coupled with easing product and freight costs bolstered its margins. reuters.com - 2 months ago
UNDER ARMOUR REPORTS THIRD QUARTER 2025 RESULTS; RAISES FISCAL 2025 OUTLOOK BALTIMORE , Feb. 6, 2025 /PRNewswire/ -- Under Armour, Inc. (NYSE: UAA, UA) announced its unaudited financial results for the third quarter of the fiscal year 2025, which ended on December 31, 2024. The company reports its financial performance in accordance with accounting principles generally accepted in the United States ("GAAP"). prnewswire.com - 2 months ago
UNDER ARMOUR ANNOUNCES THIRD QUARTER FISCAL 2025 EARNINGS CONFERENCE CALL DATE BALTIMORE , Jan. 23, 2025 /PRNewswire/ -- Under Armour, Inc. (NYSE: UA, UAA) plans to release its third-quarter fiscal 2025 results (for the period ended December 31, 2024) on February 6, 2025. Following the news release at approximately 6:55 a.m. prnewswire.com - 3 months ago
Under Armour is an under-appreciated retail stock, says BMO's Simeon Siegel Simeon Siegel, BMO Capital Markets analyst, joins 'Squawk on the Street' to discuss the potential risks for the retail sector. youtube.com - 4 months ago
UNDER ARMOUR OUTLINES PRODUCT, BRAND, AND COMMERCIAL STRATEGIES AT INVESTOR MEETING; REITERATES FULL-YEAR FISCAL 2025 OUTLOOK BALTIMORE , Dec. 12, 2024 /PRNewswire/ -- Under Armour, Inc. (NYSE: UAA, UA) hosted an investor meeting in New York City today. At the meeting, senior executives provided an in-depth qualitative overview of the company's product, brand, and commercial strategies and other key initiatives being executed to strengthen its ability to deliver improved value creation to shareholders over the long term. prnewswire.com - 4 months ago
8. Profile Summary

Under Armour, Inc. UA

image
COUNTRY US
INDUSTRY Apparel - Manufacturers
MARKET CAP $ 2.45 B
Dividend Yield 0.00%
Description 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.
Contact 1020 Hull Street, Baltimore, MD, 21230-2080 https://www.underarmour.com
IPO Date March 23, 2016
Employees 6800
Officers Mr. Jason Archer Managing Director of Asia Pacific Amanda Miller Chief Communications Officer Mr. Kevin M. Haley Chief Strategy Officer Mr. Kevin A. Plank Founder, President, Chief Executive Officer & Director Mr. Lance Allega Senior Vice President of Investor Relations & Corporate Development Mr. Eric J. Aumen Chief Accounting Officer & Principal Accounting Officer Mr. Danny Miles Executive Vice President & Chief Technology Officer Mr. Frederick H. Bealefeld III Chief Global Security Officer & Vice President Ms. Mehri F. Shadman Valavi J.D. Chief Legal Officer & Corporate Secretary Mr. David E. Bergman CPA Chief Financial Officer