Under Armour, Inc.
$3.73B- Market cap
- $2.25B
- Debt
- +$1.79B
- Cash
- −$309.17M
Capital structure 56% equity / 44% debt · EV / Revenue 0.75x
Quick read
Fair value engine
Each company valued on the other's multiple, then compared with the market price.
UAA · current priceP/S 0.45x
$5.25Latest market snapshot
Implied fair value · at BE's multiple
$413.747,780.8% above market
11.64 UAA revenue / share×35.54x BE P/S=$413.74
Market $5.25Implied $413.74
BE · current priceP/S 35.54x
$252.87Latest market snapshot
Implied fair value · at UAA's multiple
$3.2298.7% below market
7.12 BE revenue / share×0.45x UAA P/S=$3.22
Market $252.87Implied $3.22