DECK · Deckers Outdoor Corporation
$104.562026-07-21Sector: Consumer Cyclical; Industry: Apparel - Footwear & Accessories; Sub-Industry: Footwear
Intrinsic Value Range Comparison · Mulya.ai
Leases factoredBase · active
$113
+7.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($87 · $118) Analysts Range ($90 · $145) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q4 | $4.3B | — | 22.0% | 22.4% | $733MM | −$105MM | $628MM | 9.1% | — | 81.4% | $900MM | $5.37 | — |
| 2025.Q3 | $5.0B | 16.3% | 24.1% | 22.5% | $931MM | −$304MM | $626MM | 10.0% | — | 113.3% | $743MM | $6.83 | — |
| 2025.Q4 | $5.0B | 0.0% | 24.1% | 22.3% | $933MM | −$372MM | $561MM | 9.6% | — | 108.1% | $985MM | $6.83 | — |
| 2026.Q3 | $5.5B | 9.4% | 23.3% | 22.6% | $982MM | −$469MM | $513MM | 9.5% | — | 102.9% | $923MM | $7.24 | — |
| 2026.Q4 | $5.5B | 0.2% | 23.4% | 22.8% | $989MM | −$232MM | $757MM | 9.4% | — | 102.7% | $1.0B | $7.24 | 11.5 |
| italics below = DCF projection · 10yr Rev CAGR: 6% |
| 2027.Q4 | $5.9B | +7.9% | 23.9% | 22.5% | $1.1B | −$81MM | $1.0B | 9.1% | $927MM | 104.6% | $1.1B | $7.43 | 14.1 |
| 2028.Q4 | $6.3B | +7.4% | 21.8% | 22.2% | $1.1B | −$83MM | $991MM | 9.0% | $833MM | 95.3% | $1.2B | $7.33 | 14.3 |
| 2029.Q4 | $6.8B | +7.2% | 19.7% | 21.9% | $1.0B | −$88MM | $956MM | 9.0% | $737MM | 86.2% | $1.3B | $7.14 | 14.6 |
| 2030.Q4 | $7.2B | +6.8% | 17.6% | 21.7% | $999MM | −$90MM | $909MM | 8.9% | $644MM | 76.8% | $1.3B | $6.86 | 15.2 |
| 2031.Q4 | $7.7B | +6.3% | 13.4% | 21.4% | $813MM | −$92MM | $721MM | 8.9% | $469MM | 58.4% | $1.4B | $5.64 | 18.5 |
|
| Term. Yr+ | $10.2B | 4.1% | 13.4% | 20.0% | $1.1B | −$191MM | $907MM | 8.6% | $8.6B | 23.6% | — | — | — |
Active scenario IV: $113 (+7.6% vs market)