Crocs

Rising Environmental Costs Will Squeeze Margins Despite China And India

AnalystLowTarget

Not Invested

Consensus Narrative from 12 Analysts

Published

25 Apr 25

Updated

09 Aug 25

AnalystLowTarget's Fair Value

US$67.00

24.5% overvalued

09 Aug

US$83.40

-36.5%

-20.7%

Author's Valuation

US$67.0

24.5% overvalued

AnalystLowTarget Fair Value

Narrative

Updates2

Shared on07 May 25
Fair value Decreased 27%

Shared on30 Apr 25

AnalystLowTarget Fair Value

US$67.0

24.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-0.72%

Luxury revenue growth rate

0.27%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.56%

Calculation

US$911.93m

Earnings '28

4.25x

PE Ratio '28

US$3.88b

Market Cap '28

US$3.88b

Market Cap '28

44.08m

No. shares '28

US$88.03

Share Price '28

US$88.03 Share Price '28

Discounted to 2025 @ 9.59% p.a.

US$66.88

Fair Value '25

Rising Environmental Costs Will Squeeze Margins Despite China And India

Shared on07 May 25Fair value Decreased 27%

Shared on30 Apr 25

Shared on07 May 25
Fair value Decreased 27%