Previous Close | $6.85 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
FY2024 company filings (10-K), CIK 0001336917
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 |