Using the industry peer median EV/Revenue multiple (trailing + forward), Under Armour, Inc. (UA) has a fair value of $11.68 based on 8 comparable companies in the Apparel - Manufacturers industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Under Armour, Inc.UA | 2,126 | 0.5x | 0.5x |
| PHINIA Inc. | 2,629 | 0.9x | 0.9x |
| Mister Car Wash, Inc. | 2,293 | 3.1x | 3.3x |
| The Goodyear Tire & Rubber Company | 1,941 | 0.5x | 0.5x |
| Blue Bird Corporation | 1,815 | 1.1x | 1.1x |
| Albany International Corp. | 1,515 | 1.6x | 1.5x |
| Kohl's Corporation | 1,494 | 0.5x | 0.5x |
| Wolverine World Wide, Inc. | 1,298 | 1.0x | 1.1x |
| Canada Goose Holdings Inc. | 1,045 | 1.4x | — |
| Industry Median | 1.1x | 1.1x | |
| (*) Revenue | 4,966 | 4,960 | |
| = Enterprise Value | 5,267 | 5,275 | |
| (-) Net Debt | 287 | 287 | |
| Equity Value | 4,980 | 4,988 | |
| (/) Outstanding shares | 427 | 427 | |
| Fair Price | $12 | $12 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.