US · CROX
Crocs, Inc.
- Sector
- Consumer Cyclical · Apparel - Footwear & Accessories
- Headquarters
- Broomfield, CO 80020
- Website
- crocs.com
Price · as of 2025-12-31
$103.88
Market cap 4.71B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $162.17 | +56.11% |
| Intrinsic Value(DCF) | $34.74 | -66.56% |
| Graham-Dodd Method(GD) | $8.90 | -91.43% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $18.66 | $52.06 | $5.39 | $11.89 | $42.88 |
| 2012 | $15.87 | $51.90 | $52.84 | $14.13 | $28.91 |
| 2013 | $15.29 | $48.87 | $13.70 | $7.77 | $1.69 |
| 2014 | $11.87 | $47.39 | $0.63 | $5.58 | $0.00 |
| 2015 | $9.68 | $54.04 | $0.00 | $0.00 | $0.53 |
| 2016 | $6.73 | $28.94 | $0.00 | $1.84 | $0.00 |
| 2017 | $14.18 | $34.68 | $0.24 | $3.29 | $0.99 |
| 2018 | $25.18 | $40.66 | $3.64 | $1.25 | $10.51 |
| 2019 | $24.23 | $53.16 | $104.03 | $9.71 | $34.93 |
| 2020 | $81.63 | $77.79 | $158.10 | $27.50 | $93.70 |
| 2021 | $70.14 | $157.07 | $1,101.51 | $58.29 | $839.01 |
| 2022 | $115.32 | $181.83 | $6,837.96 | $45.80 | $524.10 |
| 2023 | $125.04 | $211.66 | $5,883.42 | $76.65 | $245.76 |
| 2024 | $99.84 | $225.40 | $1,403.47 | $98.93 | $185.18 |
| 2025 | $86.85 | $162.17 | $0.00 | $8.90 | $0.00 |
AI valuation
Our deep-learning model estimates Crocs, Inc.'s (CROX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $162.17
- Current price
- $103.88
- AI upside
- +56.11%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$34.74
-66.56% upside
Graham-Dodd
$8.90
-91.43% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CROX | Crocs, Inc. | $103.88 | 4.71B | +56% | -67% | -91% | — | 44.77 | 3.64 | 1.17 | 6.32 | — | -10.80 | 58.33% | 3.70% | -2.01% | 6.72% | 1.95% | 2.34% | 1.25 | 1.69 | 1.27 | 0.66 | 1.51 | -10945.00% | -150.00% | -2859.00% | 14.00% | 1.01 | 21.50% | 0.00% | 0.00% | 13.25% | 41.41 | 9.39 | 1.53 | 3.29 |
| ABG | Asbury Automotive Group, … | $213.78 | 4.16B | +3% | -56% | -2% | +51% | 6.17 | 1.05 | 0.23 | 10.14 | 36.57 | -8.40 | 16.61% | 5.57% | 2.73% | 17.91% | 7.89% | 5.99% | 1.63 | 3.59 | 0.95 | 0.18 | 6.14 | 1688.00% | 471.00% | 5884.00% | 14.10% | 0.22 | 6.11% | 0.00% | 0.00% | 2.76% | 10.36 | 17.99 | 0.58 | 2.53 |
| ALH | Alliance Laundry Holdings… | $22.43 | 3.84B | — | — | — | +6,496% | — | — | — | — | — | — | 33.64% | 19.29% | 6.52% | 71.87% | 10.79% | 3.46% | -9.47 | 2.04 | 1.40 | 1.06 | 6.84 | 1099.00% | 1050.00% | -4207.00% | — | 0.30 | 4.75% | — | 270.50% | — | — | — | — | — |
| DOOO | BRP Inc. | $78.52 | 5.74B | -54% | -81% | — | -60% | -17.65 | 15.58 | 0.48 | 8.61 | — | -10.37 | 22.65% | 7.05% | -2.72% | -40.56% | 7.24% | -3.26% | 12.97 | 2.90 | 1.31 | 0.42 | 3.83 | -13041.00% | -2447.00% | -7075.00% | 8.34% | 0.30 | 10.00% | 1.65% | -29.10% | 7.37% | 12.02 | 21.13 | 0.85 | 2.04 |
| EAT | Brinker International, In… | $148.20 | 6.45B | -29% | -57% | -68% | +69% | 18.42 | 19.03 | 1.31 | 12.13 | 12.73 | 44.44 | 18.25% | 9.51% | 7.12% | 186.74% | 21.22% | 14.53% | 4.57 | 9.64 | 0.31 | 0.14 | 2.33 | 14471.00% | 2195.00% | 8552.00% | 5.86% | 1.01 | 20.59% | 0.00% | 0.00% | 4.96% | 17.05 | 21.11 | 1.62 | 4.36 |
| FTDR | Frontdoor, Inc. | $68.57 | 4.94B | +40% | +28% | -89% | +8% | 19.34 | 20.38 | 2.36 | 10.98 | 141.97 | -4.42 | 55.28% | 23.32% | 12.18% | 106.03% | 38.83% | 12.00% | 4.92 | 6.18 | 1.55 | 1.41 | 1.24 | 1362.00% | 1356.00% | 6883.00% | 7.91% | 1.03 | 41.29% | 0.00% | 0.00% | 9.25% | 11.39 | 14.25 | 2.65 | 3.92 |
| GOLF | Acushnet Holdings Corp. | $102.33 | 6B | +23,471% | -60% | — | -63% | 0.03 | 0.01 | 2.37 | 1.51 | — | 0.13 | 47.26% | 11.70% | 7.37% | 47.72% | 0.03% | 15.96% | 1.20 | 0.00 | 2.38 | 0.62 | 1.50 | -801.00% | 414.00% | 7030426.00% | 1979.09% | 0.45 | 14.31% | 925.93% | 30.00% | 929.42% | 3002.01 | 7.49 | 351.30 | 0.39 |
| GPK | Graphic Packaging Holding… | $12.23 | 3.61B | +1% | -61% | -57% | -26% | 7.86 | 1.05 | 0.41 | 6.56 | — | 5.81 | 18.71% | 10.08% | 5.15% | 13.99% | 7.81% | 3.87% | 1.67 | 3.91 | 1.30 | 0.46 | 3.96 | -3148.00% | -216.00% | -7769.00% | -2.32% | 0.38 | -0.96% | 3.67% | 28.80% | 8.94% | 10.13 | -108.65 | 1.02 | 1.48 |
| KTB | Kontoor Brands, Inc. | $65.21 | 3.63B | +28% | +109% | — | -45% | 13.26 | 8.15 | 1.25 | 9.66 | 179.51 | 29.01 | 44.55% | 13.13% | 9.43% | 63.68% | 30.08% | 14.92% | 1.98 | 8.38 | 2.70 | 1.47 | 1.19 | 739.00% | 0.00% | 844.00% | 10.62% | 0.93 | 37.30% | 3.44% | 45.60% | 11.26% | 10.86 | 10.74 | 1.43 | 4.49 |
| MTH | Meritage Homes Corporatio… | $75.42 | 5.31B | +40% | -60% | +5% | -99% | 11.36 | 0.99 | 0.88 | 11.13 | — | 1.00 | 19.69% | 9.18% | 7.73% | 8.76% | 6.83% | 6.12% | 0.36 | — | 12.12 | 1.81 | 1.98 | -4030.00% | -840.00% | -13613.00% | 1.80% | 0.20 | 1.52% | 2.35% | 26.70% | 8.08% | 11.65 | 67.65 | 1.07 | 4.25 |
| SEE | Sealed Air Corporation | $41.88 | 6.17B | -4% | -69% | — | -72% | 17.14 | 7.27 | 0.84 | 8.79 | — | -1.72 | 30.14% | 13.65% | 4.91% | 45.09% | 8.87% | 3.72% | 7.22 | 2.56 | 1.16 | 0.57 | 4.19 | -2331.00% | -175.00% | 8669.00% | 11.19% | 0.45 | 10.42% | 2.60% | 44.60% | 9.51% | 11.79 | 17.08 | 1.61 | 1.71 |
About Crocs, Inc.
Crocs, Inc., together with its subsidiaries, designs, develops, manufactures, markets, and distributes casual lifestyle footwear and accessories for men, women, and children. It offers various footwear products, including clogs, sandals, slides, flip-flops, boots, flats, wedges, platforms, socks, shoe charms, loafers, sneakers, and slippers under the Crocs brand name. The company sells its products in approximately 85 countries through wholesalers, retail stores, e-commerce sites, and third-party marketplaces. As of December 31, 2021, it had 193 outlet stores, 107 retail stores, 373 company-operated stores, 73 kiosks and store-in-stores, and 14 company-operated e-commerce sites. The company serves in the Americas, the Asia Pacific, Europe, the Middle East, and Africa. Crocs, Inc. was founded in 1999 and is headquartered in Broomfield, Colorado.
- CEO
- Andrew Rees
- Employees
- 7.91K
- Beta
- 1.55
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($34.74 ÷ $103.88) − 1 = -66.56% (DCF, example).