investorscraft@gmail.com

Intrinsic Value of Under Armour, Inc. (UAA)

Previous Close$6.85
Intrinsic Value
Upside potential
Previous Close
$6.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Under Armour, Inc. operates as a global athletic performance apparel, footwear, and accessories company, primarily serving professional and amateur athletes. 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 performance wear, sportswear, and lifestyle categories, with a focus on innovation in moisture-wicking fabrics and ergonomic designs. Under Armour competes in the highly fragmented athletic apparel sector, contending with industry giants like Nike and Adidas while differentiating itself through technical performance branding and athlete endorsements. The company has a strong presence in North America but continues to expand internationally, targeting growth in Asia-Pacific and EMEA regions. Its market positioning balances premium performance products with mid-tier pricing, appealing to both elite athletes and fitness enthusiasts.

Revenue Profitability And Efficiency

Under Armour reported FY2024 revenue of $5.70 billion, with net income of $232 million, reflecting a net margin of approximately 4.1%. The company generated $354 million in operating cash flow, demonstrating improved operational efficiency. Capital expenditures totaled $150 million, indicating disciplined investment in growth initiatives. The diluted EPS of $0.52 suggests modest but stable earnings power relative to its revenue base.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, with DTC channels contributing to higher margins. Operating cash flow coverage of capital expenditures remains healthy, though debt levels warrant monitoring. Return on invested capital (ROIC) trends are not explicitly provided, but the net income-to-revenue ratio suggests moderate capital efficiency in a competitive market.

Balance Sheet And Financial Health

Under Armour’s balance sheet shows $859 million in cash and equivalents against $1.44 billion in total debt, indicating a leveraged but manageable position. The absence of dividends allows for reinvestment in growth or debt reduction. Liquidity appears adequate, with operating cash flow supporting near-term obligations, though the debt-to-equity ratio is not disclosed.

Growth Trends And Dividend Policy

Revenue growth trends are not specified, but the company’s focus on international expansion and DTC channels suggests potential upside. Under Armour does not pay dividends, prioritizing reinvestment in product innovation and market expansion. Shareholder returns are likely driven by capital appreciation rather than yield.

Valuation And Market Expectations

With a diluted EPS of $0.52 and 440.3 million shares outstanding, the company’s market valuation will depend on growth expectations and sector multiples. Investors likely weigh its competitive positioning against larger peers and execution risks in international markets.

Strategic Advantages And Outlook

Under Armour’s strategic advantages include its strong brand identity in performance apparel and partnerships with elite athletes. The outlook hinges on successful international expansion and DTC margin improvements. Macroeconomic pressures and competition remain key risks, but innovation and operational discipline could drive long-term value.

Sources

FY2024 company filings (10-K), CIK 0001336917

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount