DECK · Deckers Outdoor Corporation
$98.312026-05-17Sector: Consumer Cyclical; Industry: Apparel - Footwear & Accessories; Sub-Industry: Footwear
Intrinsic Value Range Comparison · Mulya.ai
Leases factoredBase · active
$106
+7.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($101 · $142) Analysts Range ($90 · $161) 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 |
|---|
| 2022.Q3 | $2.5B | — | 20.1% | 22.2% | $399MM | −$311MM | $88MM | 6.9% | — | 54.5% | $732MM | $2.60 | — |
| 2023.Q3 | $3.1B | 23.8% | 18.2% | 22.1% | $448MM | −$279MM | $168MM | 8.9% | — | 55.1% | $892MM | $3.07 | — |
| 2024.Q3 | $3.6B | 15.1% | 18.3% | 22.1% | $517MM | $108MM | $625MM | 8.8% | — | 66.7% | $657MM | $3.51 | — |
| 2025.Q3 | $4.3B | 18.2% | 22.0% | 22.5% | $731MM | −$214MM | $516MM | 10.0% | — | 111.6% | $653MM | $5.16 | — |
| 2026.Q3 | $5.4B | 25.3% | 24.2% | 22.6% | $1.0B | −$444MM | $564MM | 9.5% | — | 129.9% | $898MM | $7.06 | 11.1 |
| italics below = DCF projection · 10yr Rev CAGR: 5.7% |
| 2027.Q3 | $5.8B | +7.3% | 24.6% | 22.3% | $1.1B | −$68MM | $1.0B | 9.2% | $948MM | 118.3% | $967MM | $7.25 | 13.6 |
| 2028.Q3 | $6.2B | +7.0% | 22.4% | 22.1% | $1.1B | −$74MM | $1.0B | 9.1% | $842MM | 107.3% | $1.0B | $7.08 | 13.9 |
| 2029.Q3 | $6.6B | +6.7% | 20.1% | 21.8% | $1.0B | −$78MM | $958MM | 9.0% | $738MM | 96.0% | $1.1B | $6.84 | 14.4 |
| 2030.Q3 | $7.0B | +6.3% | 17.9% | 21.6% | $981MM | −$82MM | $899MM | 9.0% | $635MM | 84.7% | $1.2B | $6.50 | 15.1 |
| 2031.Q3 | $7.4B | +5.9% | 13.4% | 21.3% | $781MM | −$87MM | $694MM | 8.9% | $450MM | 62.8% | $1.3B | $5.22 | 18.8 |
|
| Term. Yr+ | $9.8B | 4.1% | 13.4% | 20.0% | $1.0B | −$182MM | $865MM | 8.6% | $8.2B | 23.6% | — | — | — |
Active scenario IV: $106 (+7.6% vs market)