|
Real-time Estimate
Tradegate
12:13:39 2026-09-23 EDT
|
5-day change | 1st Jan Change | ||
| 3.998 EUR | -0.55% |
|
-2.82% | +5.24% |
| 09-17 | Nike First-Quarter Earnings Likely to Miss Street Views Amid Sales Slowdown, UBS Says | MT |
| 09-04 | Lululemon Athletica Shares Plunge as Retailer Cuts Outlook Amid Tough Market Dynamics | MT |
Company Valuation: Under Armour, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,998 | 3,161 | 2,625 | 2,493 | 2,013 | - | - |
| Change | - | -20.92% | -16.98% | -5.03% | -19.23% | - | - |
| Enterprise Value (EV) 1 | 3,961 | 2,979 | 2,718 | 3,374 | 2,792 | 2,737 | 2,640 |
| Change | - | -24.79% | -8.74% | 24.12% | -17.26% | -1.95% | -3.57% |
| P/E | 11.3x | 14.2x | -13.3x | -5.09x | 349x | 23.7x | 15.3x |
| PBR | 2.19x | 1.55x | 1.43x | 1.78x | 1.41x | 1.32x | 1.27x |
| PEG | - | -0.4x | 0x | -0x | -3x | 0x | 0.3x |
| Capitalization / Revenue | 0.68x | 0.55x | 0.51x | 0.5x | 0.43x | 0.41x | 0.4x |
| EV / Revenue | 0.67x | 0.52x | 0.53x | 0.68x | 0.59x | 0.56x | 0.53x |
| EV / EBITDA | 8.97x | 6.58x | 8.14x | 15.6x | 11.1x | 10x | 7.83x |
| EV / EBIT | 13x | 9.62x | 13.7x | 31.6x | 19.3x | 16.2x | 11.4x |
| EV / FCF | -20x | 14.6x | -11.9x | -9.72x | 24.5x | 18x | 18x |
| FCF Yield | -4.99% | 6.84% | -8.39% | -10.3% | 4.08% | 5.54% | 5.56% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | 0.84 | 0.52 | -0.47 | -1.16 | 0.0136 | 0.1996 | 0.3097 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 5,904 | 5,702 | 5,164 | 4,966 | 4,733 | 4,852 | 5,025 |
| EBITDA 1 | 441.4 | 452.3 | 333.9 | 216.5 | 251.8 | 273.5 | 337.1 |
| EBIT 1 | 303.8 | 309.8 | 198.1 | 106.9 | 144.7 | 168.6 | 231.6 |
| Net income 1 | 386.8 | 232 | -201.3 | -495.6 | 12.52 | 94.94 | 135.1 |
| Net Debt 1 | -37.43 | -182.9 | 93.76 | 881.3 | 778.4 | 724.1 | 626.3 |
| Reference price 2 | 9.490 | 7.380 | 6.250 | 5.910 | 4.740 | 4.740 | 4.740 |
| Nbr of stocks (in thousands) | 443,589 | 435,281 | 429,858 | 425,890 | 429,546 | - | - |
| Announcement Date | 5/9/23 | 5/16/24 | 5/13/25 | 5/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.02x | 2.72x | 9x | 3.25% | 227B | |
| 18.72x | 2.46x | 12.49x | 1.12% | 20.62B | |
| 18.55x | 3.54x | 8.74x | 3.14% | 13.64B | |
| 10.77x | 0.94x | 4.79x | -.--% | 11.48B | |
| 17.25x | 2.01x | 7.9x | 2.16% | 8.7B | |
| 13.02x | 1.33x | 8.68x | 2.98% | 7.72B | |
| 9.16x | 1.2x | 5.21x | 8.55% | 5.84B | |
| Average | 15.07x | 2.03x | 8.12x | 3.03% | 42.11B | |
| Weighted average by Cap. | 17.48x | 2.58x | 8.95x | 3.04% |
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
- Stock Market
- Stocks
- UAA Stock
- U9RA Stock
- Valuation Under Armour, Inc.
Select your edition
All financial news and data tailored to specific country editions
