logo

New Premium Footwear And Apparel Will Shape Future Success

AN
Consensus Narrative from 20 Analysts
Published
24 Apr 25
Updated
20 May 25
Share
AnalystConsensusTarget's Fair Value
US$8.35
19.8% undervalued intrinsic discount
20 May
US$6.69
Loading
1Y
0.6%
7D
-0.3%

Author's Valuation

US$8.3

19.8% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update01 May 25
Fair value Increased 12%

AnalystConsensusTarget has increased revenue growth from 1.3% to 1.7%.

Read more...

Key Takeaways

  • Under Armour's focus on reducing discounts and revamping product lines aims to boost pricing power and enhance revenue quality.
  • Strategic shifts like a category-managed model and streamlined SKUs may improve operational efficiency and long-term profitability.
  • Challenges in North America, APAC competition, inventory management, currency headwinds, and wholesale dependency could hinder Under Armour's short-term revenue growth and stability.

Catalysts

About Under Armour
    Engages developing, marketing, and distributing performance apparel, footwear, and accessories for men, women, and youth.
What are the underlying business or industry changes driving this perspective?
  • Under Armour aims to increase its pricing power by reducing promotions and discounts, which should enhance the quality of their revenue and improve gross margins over time.
  • The company plans to launch a new product lineup, including premium footwear and apparel offerings, which could drive future revenue growth and improve branding efforts.
  • Under Armour is transitioning to a category-managed operating model to increase accountability and efficiency, which could positively impact earnings and net margins over the long term.
  • Investments in marketing and brand strategy geared toward young athletes, coupled with partnerships with top-tier athletes and sports teams, are designed to enhance brand positioning and potentially boost revenue.
  • Streamlining product assortments and implementing SKU reductions aims to improve operational efficiency and profitability, possibly leading to improved net margins.

Under Armour Earnings and Revenue Growth

Under Armour Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Under Armour's revenue will grow by 1.7% annually over the next 3 years.
  • Analysts assume that profit margins will increase from -2.4% today to 4.9% in 3 years time.
  • Analysts expect earnings to reach $275.7 million (and earnings per share of $0.67) by about May 2028, up from $-127.2 million today.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 16.0x on those 2028 earnings, up from -19.6x today. This future PE is greater than the current PE for the US Luxury industry at 14.8x.
  • Analysts expect the number of shares outstanding to decline by 1.52% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 8.9%, as per the Simply Wall St company report.

Under Armour Future Earnings Per Share Growth

Under Armour Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The decline in North American revenue, mainly due to lower eCommerce sales limited by efforts to reduce promotional activities, may suggest ongoing challenges in achieving top-line growth in this key market, impacting revenue.
  • APAC region's competitive landscape, high inventory levels, and macroeconomic factors leading to increased discounting may put pressure on revenue and margins.
  • Planned reduction of SKUs and a tiered approach in owned retail stores to manage inventory may restrict revenue growth opportunities in the short term.
  • Currency fluctuations creating headwinds, as mentioned for the fourth quarter, present risks to international revenue and earnings.
  • Dependency on certain distribution channels, like wholesale, which are experiencing inconsistent execution, may impact future revenue stability.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $8.345 for Under Armour based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $14.5, and the most bearish reporting a price target of just $4.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $5.6 billion, earnings will come to $275.7 million, and it would be trading on a PE ratio of 16.0x, assuming you use a discount rate of 8.9%.
  • Given the current share price of $5.81, the analyst price target of $8.34 is 30.4% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives