Company Valuation: Deckers Outdoor Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 9,308 7,458 11,850 24,160 16,970 16,428 - -
Change - -19.88% 58.89% 103.89% -29.76% -3.19% - -
Enterprise Value (EV) 1 8,219 6,614 10,868 22,925 15,081 14,839 14,353 14,158
Change - -19.52% 64.31% 110.94% -34.22% -1.6% -3.27% -1.36%
P/E ratio 24.5x 16.8x 23.2x 32.3x 17.7x 16.8x 15.8x 14.3x
PBR 6.42x 4.94x 6.66x 11.4x 6.79x 6.58x 5.11x 4.2x
PEG - 0.8x 1.2x 0.6x 0.6x 1.93x 2.51x 1.3x
Capitalization / Revenue 3.66x 2.37x 3.27x 5.63x 3.4x 3.02x 2.82x 2.63x
EV / Revenue 3.23x 2.1x 3x 5.35x 3.02x 2.73x 2.47x 2.27x
EV / EBITDA 15.1x 10.9x 15.5x 23.3x 12.1x 11.3x 10.6x 9.73x
EV / EBIT 16.3x 11.7x 16.6x 24.7x 12.8x 12x 11.3x 10.3x
EV / FCF 14.6x 54.5x 23.8x 24.3x 15.7x 14.2x 14.2x 12.7x
FCF Yield 6.86% 1.83% 4.2% 4.12% 6.35% 7.03% 7.04% 7.87%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.245 2.71 3.228 4.86 6.33 6.88 7.313 8.1
Distribution rate - - - - - - - -
Net sales 1 2,546 3,150 3,627 4,288 4,986 5,437 5,816 6,241
EBITDA 1 544.7 607.6 700.6 985.1 1,248 1,313 1,352 1,454
EBIT 1 504.2 564.7 652.8 927.5 1,179 1,240 1,273 1,375
Net income 1 382.6 451.9 516.8 759.6 966.1 1,003 1,026 1,109
Net Debt 1 -1,089 -843.5 -981.8 -1,235 -1,889 -1,589 -2,074 -2,270
Reference price 2 55.07 45.63 74.92 156.88 111.81 115.73 115.73 115.73
Nbr of stocks (in thousands) 169,020 163,448 158,156 154,009 151,774 141,950 - -
Announcement Date 5/20/21 5/19/22 5/25/23 5/23/24 5/22/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.82x2.73x11.31x-.--% 16.43B
16.98x2x9.8x4.3% 8.16B
16.25x2.93x9.63x-.--% 7.32B
7.7x1.37x5.65x-.--% 4.87B
-6.09x0.68x23.41x-.--% 4.05B
10.35x0.4x4.04x6.9% 3.68B
8.3x - - 3.57% 2.9B
18.59x2.19x11.75x10.44% 1.81B
14.97x1.19x8.36x4.14% 1.58B
14.96x1.04x10.06x2.28% 1.44B
Average 11.88x 1.61x 10.45x 3.16% 5.22B
Weighted average by Cap. 13.16x 2.04x 10.59x 1.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. DECK Stock
  4. Valuation Deckers Outdoor Corporation