Previous Close | $6.42 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Under Armour, Inc. operates as a leading performance apparel, footwear, and accessories company, primarily targeting athletes and fitness enthusiasts. The company generates revenue through direct-to-consumer (DTC) channels, including e-commerce and branded stores, as well as wholesale distribution to retailers. Its product portfolio spans sportswear, training gear, and outdoor apparel, with a focus on innovation in moisture-wicking fabrics and ergonomic design. Under Armour competes in the highly fragmented athletic wear market, dominated by global giants like Nike and Adidas, but maintains a niche following for its technical performance focus. The brand has expanded into lifestyle segments while emphasizing sustainability initiatives to appeal to environmentally conscious consumers. Despite facing intense competition, Under Armour has cultivated strong brand loyalty in North America and is strategically growing its international presence, particularly in Asia and Europe, to diversify revenue streams.
Under Armour reported revenue of $5.70 billion for FY 2024, with net income of $232 million, reflecting a diluted EPS of $0.52. Operating cash flow stood at $354 million, while capital expenditures totaled $150 million, indicating disciplined investment in growth initiatives. The company’s profitability metrics suggest moderate operational efficiency, though margins remain pressured by competitive pricing and input cost inflation.
The company’s earnings power is supported by its DTC expansion, which enhances margin control and customer engagement. Capital efficiency is evident in its ability to generate positive operating cash flow despite macroeconomic headwinds. However, elevated debt levels and interest expenses could constrain near-term earnings growth if not managed prudently.
Under Armour’s balance sheet shows $859 million in cash and equivalents against $1.44 billion in total debt, reflecting a leveraged but manageable position. Liquidity appears adequate, with operating cash flow covering interest obligations. The absence of dividends allows for reinvestment in growth, though debt reduction could improve financial flexibility.
Revenue growth has been steady, driven by international expansion and DTC channel strength. The company does not pay dividends, opting to reinvest profits into product innovation and market penetration. Future growth may hinge on successful execution in underpenetrated regions and product category diversification.
The market values Under Armour at a moderate multiple, reflecting its niche position and growth potential. Investor expectations are tempered by competitive pressures, but improved profitability and international traction could re-rate the stock if sustained.
Under Armour’s strategic advantages include its strong brand identity in performance wear and a growing DTC footprint. The outlook depends on balancing innovation with cost discipline, while navigating supply chain challenges and macroeconomic uncertainty. Long-term success will require deepening its international presence and leveraging digital channels effectively.
Under Armour FY 2024 10-K, Investor Relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |