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
US
DECK.US · DECKERS OUTDOOR CORP
US · US
Latest price101.42 USD
30D-3.96%
Vs. base value-1.7%
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 103 USD; the current price sits -1.7% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price101.42 USD
Base value103.18 USD
Vs. base-1.7%
Price date2026/04/29
73.03 USD103.18 USD127.11 USD
-1.71%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
97.62 USD157.93 USD205.78 USD
-35.78%
157.93 USDCurrent price is 35.8% below the base model value.Adjusted reference: 252.73 USD
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.
42.42 USD42.42 USD42.42 USD
+139%
42.42 USDCurrent price is 139.1% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/03/31 | Asset impairment | Impairment | -3M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/03/31 | Annual | 5B USD | 966M USD | 969M USD | 958M USD | 6.33 | 6.35 |
| 2024/03/31 | Annual | 4B USD | 760M USD | - | 944M USD | 29.16 | - |
| 2023/03/31 | Annual | 792M USD | 92M USD | - | 456M USD | 3.46 | - |
| 2022/03/31 | Annual | 736M USD | 69M USD | - | 121M USD | 2.51 | - |
| 2021/12/31 | Annual | 1B USD | 233M USD | - | - | 8.42 | - |
Ad placement