Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
168.00 USD290.72 USD392.59 USD
-65.12%
290.72 USDCurrent price is 65.1% below the base model value.
D
Consumer CyclicalFootwear & AccessoriesUnited States
DECK.US · Deckers Outdoor Corporation
NYQ · US · USD
Latest price101.42 USD
30D-4.46%
Vs. base value-18.1%
Research summary
DECK.US latest organized financial period shows revenue grew +16.28% YoY and net income grew +27.19% YoY. Current price is about 101 USD, while the model base case is about 124 USD; the current price sits -18.1% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue5B USD
Net income966M USD
Free cash flow958M USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price101.42 USD
Base value123.88 USD
Vs. base-18.1%
Price date2026/04/28
86.68 USD123.88 USD153.41 USD
-18.13%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
120.45 USD194.86 USD253.91 USD
-47.95%
194.86 USDCurrent price is 48% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth2.2%
Current price implies roughly 2.2% annualized FCF growth.
2.2%Current price implies roughly 2.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
52.90 USD52.90 USD52.90 USD
+91.71%
52.90 USDCurrent price is 91.7% above the base model value.
Updated: 2026/04/29 07:26
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 8
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/03/30 | Annual | 5B USD | 966M USD | 958M USD | 6.33 |
| 2024/03/30 | Annual | 4B USD | 760M USD | 944M USD | 4.86 |
| 2023/03/30 | Annual | 4B USD | 517M USD | 456M USD | 3.23 |
| 2022/03/30 | Annual | 3B USD | 452M USD | 121M USD | 2.71 |
| 2025/12/30 | Quarterly | 2B USD | 481M USD | 1B USD | 3.33 |
Ad placement