Under Armour Valuation
Is 0R2I undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
2/6Valuation Score 2/6
Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of 0R2I when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 0R2I ($9.59) is trading above our estimate of fair value ($5.62)
Significantly Below Fair Value: 0R2I is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 0R2I?
Key metric: As 0R2I is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.
| What is 0R2I's PS Ratio? | |
|---|---|
| PS Ratio | 0.8x |
| Sales | US$5.40b |
| Market Cap | US$4.05b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 0.9x |
| Enterprise Value/EBITDA | 13.9x |
| PEG Ratio | n/a |
Price to Sales Ratio vs Peers
How does 0R2I's PS Ratio compare to its peers?
| Company | Forward PS | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 1.1x | ||
BRBY Burberry Group | 1.2x | 1.9% | UK£3.2b |
MUL Mulberry Group | 0.5x | n/a | UK£70.1m |
COA Coats Group | 1.3x | 4.8% | UK£1.5b |
BWY Bellway | 1.3x | 10.2% | UK£3.0b |
0R2I Under Armour | 0.8x | 1.9% | US$4.1b |
Price-To-Sales vs Peers: 0R2I is good value based on its Price-To-Sales Ratio (0.8x) compared to the peer average (1.1x).
Price to Sales Ratio vs Industry
How does 0R2I's PS Ratio compare vs other companies in the European Luxury Industry?
| 16 Companies | Price / Sales | Estimated Growth | Market Cap |
|---|---|---|---|
| 16 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Sales vs Industry: 0R2I is expensive based on its Price-To-Sales Ratio (0.8x) compared to the European Luxury industry average (0.7x).
Price to Sales Ratio vs Fair Ratio
What is 0R2I's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PS Ratio | 0.8x |
| Fair PS Ratio | 1.2x |
Price-To-Sales vs Fair Ratio: 0R2I is good value based on its Price-To-Sales Ratio (0.8x) compared to the estimated Fair Price-To-Sales Ratio (1.2x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | US$9.60 | US$10.91 +13.6% | 24.0% | US$16.00 | US$4.00 | n/a | 19 |
| Nov ’25 | US$8.52 | US$8.54 +0.2% | 25.9% | US$14.00 | US$4.00 | n/a | 19 |
| Oct ’25 | US$8.90 | US$8.49 -4.6% | 24.6% | US$14.00 | US$4.00 | n/a | 20 |
| Sep ’25 | US$7.65 | US$8.44 +10.2% | 24.1% | US$14.00 | US$4.00 | n/a | 20 |
| Aug ’25 | US$6.76 | US$7.66 +13.3% | 28.2% | US$14.00 | US$4.00 | n/a | 20 |
| Jul ’25 | US$6.47 | US$8.01 +23.8% | 25.6% | US$14.00 | US$6.00 | n/a | 21 |
| Jun ’25 | US$7.17 | US$8.19 +14.2% | 27.3% | US$14.00 | US$6.00 | n/a | 21 |
| May ’25 | US$6.65 | US$9.58 +44.1% | 24.2% | US$15.50 | US$7.00 | n/a | 23 |
| Apr ’25 | US$7.40 | US$9.72 +31.4% | 23.7% | US$15.50 | US$7.00 | n/a | 24 |
| Mar ’25 | US$8.90 | US$10.01 +12.5% | 22.1% | US$15.50 | US$8.00 | n/a | 24 |
| Feb ’25 | US$7.72 | US$10.01 +29.7% | 22.1% | US$15.50 | US$8.00 | n/a | 24 |
| Jan ’25 | US$8.82 | US$10.01 +13.5% | 22.1% | US$15.50 | US$8.00 | n/a | 24 |
| Dec ’24 | US$8.53 | US$9.91 +16.2% | 21.8% | US$15.50 | US$8.00 | n/a | 24 |
| Nov ’24 | US$6.72 | US$10.25 +52.5% | 24.0% | US$15.50 | US$6.00 | US$8.52 | 22 |
| Oct ’24 | US$6.79 | US$10.29 +51.5% | 23.2% | US$15.50 | US$7.00 | US$8.90 | 22 |
| Sep ’24 | US$7.83 | US$10.31 +31.7% | 23.7% | US$15.50 | US$7.00 | US$7.65 | 21 |
| Aug ’24 | US$7.95 | US$10.40 +30.9% | 22.7% | US$15.50 | US$7.00 | US$6.76 | 21 |
| Jul ’24 | US$7.24 | US$10.43 +44.1% | 21.7% | US$15.50 | US$7.00 | US$6.47 | 22 |
| Jun ’24 | US$7.39 | US$10.68 +44.5% | 20.4% | US$15.50 | US$7.00 | US$7.17 | 22 |
| May ’24 | US$8.76 | US$12.42 +41.8% | 16.7% | US$15.50 | US$9.00 | US$6.65 | 20 |
| Apr ’24 | US$9.40 | US$12.57 +33.7% | 15.3% | US$15.50 | US$10.00 | US$7.40 | 20 |
| Mar ’24 | US$9.87 | US$12.67 +28.4% | 14.3% | US$16.00 | US$10.00 | US$8.90 | 23 |
| Feb ’24 | US$12.42 | US$12.12 -2.4% | 19.7% | US$16.00 | US$8.00 | US$7.72 | 24 |
| Jan ’24 | US$10.00 | US$10.89 +9.0% | 22.1% | US$15.50 | US$8.00 | US$8.82 | 24 |
| Dec ’23 | US$9.95 | US$10.89 +9.5% | 27.9% | US$20.00 | US$8.00 | US$8.53 | 24 |
| Nov ’23 | US$7.61 | US$10.88 +43.0% | 30.2% | US$20.00 | US$6.50 | US$6.72 | 24 |
Analyst Forecast: Target price is less than 20% higher than the current share price.