URBN

$71.16

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 2.16% trendline growth.
Want to create your own valuation? Create a free account.
$113.41

With 20% Margin of Safety (MoS):

$90.73
27.50% upside
Capital Efficiency
Average Quarterly ROIC
6.14%
Cost of Capital (estimated)9%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
75
BullishWeighted across 6 signals
DCF Discount
27.5% discount to price
96
FCF Yield
11.8% trailing FCF yield
100
ROIC vs WACC
ROIC 6.1% vs WACC 9.0% (0.7x)
34
Net Debt / FCF
Net cash position
100
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
9.0% 5Y FCF CAGR
70
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC.
Narrative Score
49
Weak
Weighted across 4 recent drivers · Last 30 daysVs 6-Month Baseline: Below Avg (26th pct)
Trend: StableConfidence: 87%Updated: 3h ago
Sources: 66 (News 53 · Analyst 13)
Drivers
9 regulatory scrutiny-0.2
44 news sentiment+0.1
Analyst upgrades+0.0
12 analyst reiterations0.0
Other Metrics
P/E13.2
Profit Margin8.1%
Owner Earnings$640.77m
One Dollar Premise0.00%
Debt/Equity0.83
Current Ratio1.45
PEG3.799
Free Cash Flow (in millions)
20062007200820092010201120122013201420152016201720182019202020212022202320242025
$277$399$370$364$435$529$473$565$609$552$548$559$387$562$491$445$622$342$709$755
How Intrinziq Estimates Fair Value

Intrinziq estimates Urban Outfitters, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Urban Outfitters, Inc.Consumer Cyclical

Urban Outfitters, Inc. engages in the retail and wholesale of general consumer products. The company operates through three segments: Retail, Wholesale, and Nully. It operates Urban Outfitters stores, which offer women's and men's fashion apparel, activewear, intimates, footwear, accessories, home goods, electronics, and beauty products for young adults aged 18 to 28; and Anthropologie stores that provide women's casual apparel, accessories, intimates, shoes, and home furnishings, as well as gifts, decorative items, and beauty and wellness products for women aged 28 to 45. The company also operates Bhldn stores, which offer heirloom quality wedding gowns, bridesmaid frocks, party dresses, assorted jewelry, headpieces, footwear, lingerie, and decorations; and Terrain stores that provide lifestyle home products, garden and outdoor living products, antiques, live plants, flowers, wellness products, and accessories. In addition, it operates Free People retail stores, which offer casual women's apparel, intimates, activewear, shoes, accessories, home products, gifts, and beauty and wellness products for young women aged 25 to 30; restaurants; and women's apparel subscription rental service under the Nuuly brand name. The company serves its customers directly through retail stores, Websites, mobile applications, catalogs and customer contact centers, franchised or third-party operated stores, and digital businesses. As of January 31, 2022, it operated 261 Urban Outfitters, 238 Anthropologie Group, and 173 Free People stores in the United States, Canada, and Europe; and 10 restaurants, as well as two Urban Outfitters and one Anthropologie franchisee-owned stores. The company is also involved in the wholesale of young women's contemporary casual apparel, intimates, activewear, and shoes under the Free People brand; and home goods through department and specialty stores worldwide. The company was founded in 1970 and is based in Philadelphia, Pennsylvania.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.