US · URBN
Urban Outfitters, Inc.
- Sector
- Consumer Cyclical · Apparel - Retail
- Headquarters
- Philadelphia, PA 19112-1495
- Website
- urbn.com
Price · as of 2026-01-31
$69.01
Market cap 5.94B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $104.18 | +50.96% |
| Intrinsic Value(DCF) | $48.63 | -29.53% |
| Graham-Dodd Method(GD) | $56.99 | -17.42% |
| Graham Formula(GF) | $96.15 | +39.32% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2012 | $30.03 | $49.62 | $4.78 | $12.94 | $19.90 |
| 2013 | $41.38 | $57.47 | $20.78 | $17.50 | $33.60 |
| 2014 | $36.01 | $60.51 | $6.89 | $21.13 | $34.72 |
| 2015 | $43.85 | $62.44 | $2.21 | $18.21 | $26.19 |
| 2016 | $30.44 | $55.99 | $1.67 | $18.04 | $20.75 |
| 2017 | $22.33 | $57.73 | $1.74 | $20.57 | $20.53 |
| 2018 | $38.94 | $62.04 | $2.65 | $16.46 | $9.72 |
| 2019 | $31.55 | $69.38 | $5.41 | $27.51 | $46.59 |
| 2020 | $18.66 | $41.23 | $0.00 | $23.00 | $14.98 |
| 2021 | $39.18 | $37.02 | $0.00 | $15.17 | $0.00 |
| 2022 | $25.23 | $250.95 | $0.00 | $33.65 | $122.15 |
| 2023 | $26.42 | $48.26 | $0.00 | $27.80 | $22.78 |
| 2024 | $38.77 | $48.87 | $71.95 | $38.31 | $47.20 |
| 2025 | $46.75 | $84.84 | $0.00 | $48.38 | $67.70 |
| 2026 | $65.69 | $104.18 | $50.06 | $56.99 | $96.15 |
AI valuation
Our deep-learning model estimates Urban Outfitters, Inc.'s (URBN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $104.18
- Current price
- $69.01
- AI upside
- +50.96%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$48.63
-29.53% upside
Graham-Dodd
$56.99
-17.42% upside
Graham Formula
$96.15
+39.32% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| URBN | Urban Outfitters, Inc. | $69.01 | 5.94B | +51% | -30% | -17% | +39% | 12.74 | 2.10 | 0.96 | 8.90 | 67.86 | 2.10 | 35.97% | 9.82% | 7.54% | 17.59% | 14.97% | 9.76% | 0.44 | — | 1.51 | 0.71 | 1.18 | 1878.00% | 1107.00% | 3899.00% | 7.51% | 0.51 | 14.12% | 0.00% | 0.00% | 5.84% | 10.66 | 14.50 | 1.05 | 4.18 |
| BBWI | Bath & Body Works, Inc. | $22.76 | 4.69B | +125% | -54% | — | +5% | 7.09 | -4.08 | 0.77 | 6.13 | — | -2.60 | 44.26% | 17.33% | 10.92% | -52.99% | 34.11% | 15.44% | -3.58 | 4.06 | 1.48 | 0.71 | 2.64 | -574.00% | -164.00% | 61.00% | 11.67% | 0.72 | 22.91% | 3.13% | 22.20% | 13.82% | 7.85 | 15.06 | 1.36 | 2.59 |
| BOOT | Boot Barn Holdings, Inc. | $189.22 | 5.77B | -19% | -36% | -68% | -31% | 27.81 | 4.45 | 2.63 | 18.17 | 123.59 | 5.75 | 37.52% | 12.52% | 9.47% | 17.44% | 12.19% | 9.72% | 0.50 | 159.89 | 2.45 | 0.25 | 1.62 | 2250.00% | 1464.00% | -10064.00% | -0.01% | 0.42 | -0.05% | 0.00% | 0.00% | 0.00% | 23.08 | -7337.12 | 2.89 | 5.67 |
| LEA | Lear Corporation | $131.25 | 6.98B | -17% | -61% | -58% | -51% | 12.97 | 1.36 | 0.29 | 13.63 | — | 2.17 | 6.47% | 3.34% | 1.88% | 11.11% | 7.78% | 3.65% | 0.81 | 7.71 | 1.35 | 0.87 | 4.23 | -914.00% | -18.00% | -609.00% | 7.71% | 0.19 | 6.77% | 2.41% | 31.30% | 7.17% | 12.73 | 18.77 | 0.43 | 2.91 |
| LTH | Life Time Group Holdings,… | $27.00 | 5.95B | +10% | -61% | -36% | +38% | 15.43 | 1.84 | 1.92 | 14.08 | 12.41 | 3.37 | 88.68% | 16.07% | 12.48% | 13.03% | 4.49% | 4.69% | 2.16 | 5.85 | 0.63 | 0.44 | 7.47 | 12432.00% | 1428.00% | -14143.00% | -0.36% | 1.43 | -0.26% | 0.00% | 0.00% | 0.00% | 25.52 | -586.03 | 4.10 | 1.09 |
| M | Macy's, Inc. | $19.78 | 5.26B | +260% | -78% | -32% | -51% | 5.31 | 0.68 | 0.13 | 4.26 | 0.44 | 0.94 | 40.28% | 3.95% | 2.53% | 13.56% | 7.73% | 3.57% | 1.25 | 7.90 | 1.43 | 0.36 | 2.50 | 119375.00% | -360.00% | 14359.00% | 24.59% | 0.28 | 8.47% | 6.21% | 33.00% | 24.04% | 8.24 | 9.86 | 0.33 | 2.44 |
| MTN | Vail Resorts, Inc. | $135.81 | 4.88B | +64% | -55% | — | -40% | 17.99 | 12.63 | 1.81 | 9.61 | 74.79 | -3.46 | 42.78% | 18.89% | 9.45% | 51.91% | 12.06% | 5.19% | 8.11 | 3.26 | 0.63 | 0.49 | 3.45 | 2405.00% | 274.00% | -1488.00% | 5.96% | 0.33 | 9.30% | 6.12% | 110.10% | 11.16% | 14.94 | 26.16 | 2.82 | 1.52 |
| THO | Thor Industries, Inc. | $96.13 | 5.08B | -20% | -59% | -58% | -81% | 20.18 | 1.22 | 0.54 | 9.02 | — | 3.09 | 13.99% | 4.36% | 2.70% | 6.19% | 7.77% | 3.67% | 0.22 | 8.63 | 1.75 | 0.82 | 0.55 | -202.00% | -462.00% | 1208.00% | 8.72% | 0.36 | 9.76% | 2.03% | 41.00% | 8.72% | 13.29 | 12.21 | 0.58 | 3.76 |
| TMHC | Taylor Morrison Home Corp… | $65.89 | 6.35B | +50% | -58% | +46% | -9% | 8.18 | 1.01 | 0.79 | 6.92 | — | 1.13 | 23.03% | 13.98% | 9.63% | 12.85% | 11.20% | 8.18% | 0.37 | 24.15 | 6.24 | 0.96 | 1.32 | -605.00% | -57.00% | 36468.00% | 12.62% | 0.74 | 10.49% | 0.00% | 0.00% | 9.09% | 6.97 | 9.80 | 0.97 | 3.03 |
| VFC | V.F. Corporation | $19.42 | 7.6B | — | -74% | — | -79% | 70.09 | 3.27 | 0.51 | 13.44 | — | -4.49 | 53.51% | 3.20% | -2.00% | — | — | — | 3.61 | 1.74 | 1.40 | 0.65 | 6.77 | — | — | — | 6.98% | 0.17 | — | 2.88% | 202.20% | 2.94% | 32.25 | 28.88 | 1.03 | 1.45 |
| WH | Wyndham Hotels & Resorts,… | $81.80 | 6.18B | -0% | -58% | — | -70% | 31.57 | 13.02 | 4.26 | 19.50 | — | -4.55 | 58.85% | 28.41% | 13.51% | 34.53% | 9.13% | 4.59% | 6.53 | 2.92 | 0.71 | 0.71 | 6.42 | -3158.00% | 149.00% | 3320.00% | 5.27% | 0.74 | 9.92% | 2.08% | 65.80% | 6.83% | 22.38 | 28.31 | 6.36 | 1.76 |
About Urban Outfitters, Inc.
Urban Outfitters, Inc. engages in the retail and wholesale of general consumer products. The company operates through three segments: Retail, Wholesale, and Nully. It operates Urban Outfitters stores, which offer women's and men's fashion apparel, activewear, intimates, footwear, accessories, home goods, electronics, and beauty products for young adults aged 18 to 28; and Anthropologie stores that provide women's casual apparel, accessories, intimates, shoes, and home furnishings, as well as gifts, decorative items, and beauty and wellness products for women aged 28 to 45. The company also operates Bhldn stores, which offer heirloom quality wedding gowns, bridesmaid frocks, party dresses, assorted jewelry, headpieces, footwear, lingerie, and decorations; and Terrain stores that provide lifestyle home products, garden and outdoor living products, antiques, live plants, flowers, wellness products, and accessories. In addition, it operates Free People retail stores, which offer casual women's apparel, intimates, activewear, shoes, accessories, home products, gifts, and beauty and wellness products for young women aged 25 to 30; restaurants; and women's apparel subscription rental service under the Nuuly brand name. The company serves its customers directly through retail stores, Websites, mobile applications, catalogs and customer contact centers, franchised or third-party operated stores, and digital businesses. As of January 31, 2022, it operated 261 Urban Outfitters, 238 Anthropologie Group, and 173 Free People stores in the United States, Canada, and Europe; and 10 restaurants, as well as two Urban Outfitters and one Anthropologie franchisee-owned stores. The company is also involved in the wholesale of young women's contemporary casual apparel, intimates, activewear, and shoes under the Free People brand; and home goods through department and specialty stores worldwide. The company was founded in 1970 and is based in Philadelphia, Pennsylvania.
- CEO
- Richard A. Hayne
- Employees
- 11.31K
- Beta
- 1.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($48.63 ÷ $69.01) − 1 = -29.53% (DCF, example).