Three independent discounted-cash-flow-style models value Under Armour, Inc. Class C Common Stock, $0.0003 1/3 par value every trading day. 1 of 3 currently price UA above its market price.
| Free Cash Flow model | $7.42 |
| Excess Profit model | $0.27 |
| Residual Earnings model | $1.21 |
| Dividend Discount model | — |
| Piotroski F-Score | 5 / 9 |
| Return on invested capital | -8.1% |
| Net debt / EBITDA | — |
| Gross margin | +47.9% |
| Revenue CAGR | -3.1% |
| Cash conversion | — |
| Dividend yield | — |
| Buyback yield | +1.8% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open UA in StockKitty