image
Consumer Cyclical - Apparel - Manufacturers - NYSE - US
$ 5.86
-1.54 %
$ 2.45 B
Market Cap
-19.79
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one UAA stock under the worst case scenario is HIDDEN Compared to the current market price of 5.86 USD, Under Armour, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one UAA stock under the base case scenario is HIDDEN Compared to the current market price of 5.86 USD, Under Armour, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 23, 2025.

The intrinsic value of one UAA stock under the best case scenario is HIDDEN Compared to the current market price of 5.86 USD, Under Armour, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart UAA

image
$12.0$12.0$11.0$11.0$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 UAA of $8.05 , with forecasts ranging from a low of $4 to a high of $11 .
UAA Lowest Price Target Wall Street Target
4 USD -31.74%
UAA Average Price Target Wall Street Target
8.05 USD 37.42%
UAA Highest Price Target Wall Street Target
11 USD 87.71%
Price
Max Price Target
Min Price Target
Average Price Target
121211111010998877665544Jun '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 11
6. Ownership
Insider Ownership Under Armour, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
509 K USD 2
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
These 2 Consumer Discretionary Stocks Could Beat Earnings: Why They Should Be on Your Radar The Zacks Earnings ESP is a great way to find potential earnings surprises. Why investors should take advantage now. zacks.com - 2 weeks ago
Will Under Armour (UAA) Beat Estimates Again in Its Next Earnings Report? Under Armour (UAA) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report. zacks.com - 2 weeks ago
These 2 Consumer Discretionary Stocks Could Beat Earnings: Why They Should Be on Your Radar Investors looking for ways to find stocks that are set to beat quarterly earnings estimates should check out the Zacks Earnings ESP. zacks.com - 2 weeks ago
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
Under Armour (UAA) Surges 14.0%: Is This an Indication of Further Gains? Under Armour (UAA) witnessed a jump in share price last session on above-average trading volume. The latest trend in earnings estimate revisions for the stock doesn't suggest further strength down the road. zacks.com - 3 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
UAA Stock Plummets 24% in 3 Months: Should You Buy the Dip Now? Under Armour's focus on pricing and consumer engagement drives long-term potential. Its disciplined cost management strengthens its market position. zacks.com - 1 month ago
After Plunging -18.55% in 4 Weeks, Here's Why the Trend Might Reverse for Under Armour (UAA) The heavy selling pressure might have exhausted for Under Armour (UAA) as it is technically in oversold territory now. In addition to this technical measure, strong agreement among Wall Street analysts in revising earnings estimates higher indicates that the stock is ripe for a trend reversal. zacks.com - 1 month ago
Down -18.44% in 4 Weeks, Here's Why You Should You Buy the Dip in Under Armour (UAA) Under Armour (UAA) is technically in oversold territory now, so the heavy selling pressure might have exhausted. This along with strong agreement among Wall Street analysts in raising earnings estimates could lead to a trend reversal for the stock. zacks.com - 1 month ago
UAA at 0.60X P/E Might be Your Next Value Play Stock: Here's Why Under Armour's strategic brand transformation, premium pricing and expanding global presence drive long-term investment potential. zacks.com - 2 months ago
8. Profile Summary

Under Armour, Inc. UAA

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 Nov. 18, 2005
Employees 6800
Officers Mr. Jason Archer Managing Director of Asia Pacific Mr. David E. Bergman CPA Chief Financial Officer Mr. Kevin M. Haley Chief Strategy Officer Mr. Kevin A. Plank Founder, President, Chief Executive Officer & Director Mr. Frederick H. Bealefeld III Chief Global Security Officer & Vice President Mr. Danny Miles Executive Vice President & Chief Technology Officer Mr. Lance Allega Senior Vice President of Investor Relations & Corporate Development Ms. Mehri F. Shadman Valavi J.D. Chief Legal Officer & Corporate Secretary Mr. Eric J. Aumen Chief Accounting Officer & Principal Accounting Officer Amanda Miller Chief Communications Officer