Crocs, Inc. (CROX) Analyst Estimates Quarterly - Discounting Cash Flows
CROX
Crocs, Inc.
CROX (NASDAQ)
Period Ending: 2028
12-31
2028
09-30
2028
06-30
2028
03-31
2027
12-31
2027
09-30
2027
06-30
2027
03-31
2026
12-31
2026
09-30
2026
06-30
2026
03-31
2025
12-31
2025
09-30
2025
06-30
2025
03-31
2024
12-31
2024
09-30
2024
06-30
2024
03-31
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
12-29
2018
09-29
2018
06-29
2018
03-29
2017
12-29
2017
09-29
2017
06-29
2017
03-29
2016
09-29
2016
06-29
2016
03-29
2015
12-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2014
03-29
2013
12-29
2013
09-29
2013
06-29
2013
03-29
2012
09-29
2012
06-29
2012
03-29
2011
12-29
2011
09-29
2011
06-29
2011
03-29
2010
12-29
2010
09-29
2010
06-29
2010
03-29
2009
12-29
2009
09-29
2009
06-29
2009
03-29
2008
12-29
2008
09-29
2008
06-29
2008
03-29
2007
12-29
2007
09-29
2007
06-29
2007
03-29
2006
12-29
2006
09-29
2006
06-29
2006
03-29
Number of Analysts
1234
8 7 11 6 8 8 8 12 11 9 7 4 3 3 5 3 4 8 5 3 3 3 3 3 2 3 4 5 7 10 16 14 16 8 8 15 19 19 11 18 14 18 8 7 7 10 17 8 15 9 13 20 12 13 18 18 12 12 17 13 16 19 7 18 18 17 9 12 20 9 9 14 9 16 8 13 17 17
Estimated Revenue
Low
1234
908.3 952.8 1,100 897.3 959.2 1,030 1,093 879.6 889.3 1,021 1,022 839 919.5 924.2 924 609.3 572.8 594.2 555.2 407.1 399.8 337.2 245 289.8 254.7 295.8 353 282.7 24.11 29.84 232.4 196.3 194.7 324.4 221.5 58.45 327.9 318.8 159.5 112.7 75.9 232 69.92 138.4 192.5 259.6 303.5 201.3 230.8 388.1 242.2 274.8 245.3 182.4 99.57 213.3 170.6 151.1 57.34 147.8 143.7 38.15 108.8 45.34 111.9 107.9 141.2 5.26 148.5 176.4 175.8 195.7 136.1 87.95 73.9 69.25 46.24 27.88
Average
1234
916.9 962.7 1,143 908 961.6 1,051 1,103 884.3 958.6 1,031 1,044 856.8 939.1 943.9 943.6 622.2 585 606.8 567 415.8 408.3 344.3 250.2 296 260.1 302.1 360.5 288.7 30.14 37.29 290.5 245.4 243.3 405.5 276.9 73.06 409.8 398.5 199.4 140.9 94.88 289.9 87.4 173 240.6 324.6 379.3 251.6 288.5 485.1 302.8 343.5 306.6 228 124.5 266.6 213.2 188.9 71.68 184.8 179.6 47.69 136 56.67 139.8 134.9 176.5 6.57 185.7 220.6 219.8 244.7 170.2 109.9 92.38 86.57 57.8 34.84
High
1234
942.8 976.4 1,172 918.7 966.3 1,061 1,113 891 984.4 1,051 1,064 873.6 957.5 962.4 962.1 634.4 596.5 618.7 578.1 423.9 416.3 351.1 255.1 301.8 265.2 308 367.5 294.4 36.17 44.75 348.6 294.4 292 486.6 332.2 87.68 491.8 478.2 239.2 169 113.9 347.9 104.9 207.6 288.7 389.5 455.2 301.9 346.2 582.1 363.4 412.2 367.9 273.6 149.4 319.9 255.9 226.7 86.02 221.8 215.5 57.22 163.2 68.01 167.8 161.9 211.8 7.89 222.8 264.7 263.8 293.6 204.2 131.9 110.9 103.9 69.36 41.81
Estimated EBITDA
Low
1234
244.4 256.3 296 241.4 258 277 294.1 110.8 176 162.2 149.8 87.6 160 147.4 160.2 69.25 126.5 116.5 101.2 80.42 102.1 41.18 62.58 30.67 6.52 24.95 30.32 18.85 -31.9 7.62 31.17 23.67 -30.04 10.72 26.51 29.49 8.85 25.95 11.56 -35.57 -74.21 16.57 28.11 -57.03 6.57 35.9 22.63 -41.5 22.68 60.19 35.44 45.25 61.03 28.74 6.95 35.97 36.61 24.33 7.12 24.28 27.96 19.48 -6.34 11.58 -8.77 -14.41 -52.2 -3,859 3.49 1.5 48.5 64.98 39.73 23.3 21.95 19.43 10.68 6.52
Average
1234
246.7 259 307.5 244.3 258.7 282.7 296.7 138.5 220 202.7 187.3 109.5 200 184.3 200.3 86.57 158.1 145.7 126.5 100.5 104.3 51.48 63.91 38.34 8.15 31.19 37.9 23.56 -26.58 9.52 38.97 29.59 -25.03 13.4 33.13 36.87 11.07 32.44 14.45 -29.65 -61.84 20.71 35.14 -47.53 8.22 44.87 28.29 -34.58 28.35 75.23 44.31 56.56 76.28 35.92 8.69 44.96 45.77 30.42 8.9 30.35 34.95 24.35 -5.28 14.47 -7.31 -12.01 -43.5 -3,216 4.36 1.87 60.62 81.23 49.66 29.12 27.44 24.28 13.35 8.15
High
1234
253.6 262.7 315.3 247.2 260 285.3 299.4 166.2 264 243.3 224.7 131.4 240 221.1 240.3 103.9 189.7 174.8 151.9 120.6 106.3 61.78 65.16 46.01 9.78 37.43 45.48 28.27 -21.27 11.43 46.76 35.51 -20.02 16.08 39.76 44.24 13.28 38.93 17.34 -23.72 -49.47 24.85 42.16 -38.02 9.86 53.85 33.95 -27.67 34.02 90.28 53.17 67.87 91.54 43.1 10.42 53.96 54.92 36.5 10.68 36.42 41.93 29.22 -4.22 17.37 -5.85 -9.61 -34.8 -2,573 5.23 2.25 72.75 97.47 59.59 34.95 32.92 29.14 16.01 9.78
Estimated EBIT
Low
1234
230.7 242 279.4 227.9 243.6 261.5 277.6 104.2 165.7 155.1 145 82.38 150.6 141 155.1 65.12 119.1 111.5 97.42 75.81 96.06 37.9 58.88 23.12 3.68 21.52 27.45 16.04 -77.77 7.17 25.83 17.55 -43.08 2.71 20.46 18.7 -1.84 19.57 7.52 -40.81 -109.5 10.56 -12.75 -62.49 0.662 28.12 15.83 -56.14 14.33 50.42 29.23 36.48 52.48 25.71 2.82 28.73 31.8 18.08 2.41 18.3 22.62 10.15 -16.51 33.1 -17.24 -27.08 -66.2 -4,187 -2.82 -8.45 42.14 59.61 37.35 21.06 19.78 17.99 9.81 5.71
Average
1234
232.9 244.5 290.3 230.6 244.2 266.9 280.1 130.3 207.1 193.9 181.3 103 188.3 176.3 193.9 81.4 148.8 139.3 121.8 94.76 98.11 47.37 60.13 28.91 4.6 26.9 34.31 20.05 -64.81 8.96 32.28 21.93 -35.9 3.38 25.58 23.37 -1.53 24.47 9.4 -34 -91.21 13.2 -10.63 -52.07 0.827 35.15 19.79 -46.78 17.91 63.02 36.54 45.6 65.61 32.14 3.53 35.91 39.75 22.6 3.01 22.87 28.28 12.68 -13.76 41.37 -14.36 -22.56 -55.17 -3,489 -2.35 -7.04 52.67 74.51 46.69 26.32 24.72 22.49 12.27 7.14
High
1234
239.5 248 297.7 233.3 245.4 269.4 282.7 156.3 248.5 232.7 217.6 123.6 225.9 211.5 232.7 97.68 178.6 167.2 146.1 113.7 100 56.84 61.31 34.69 5.51 32.28 41.18 24.06 -51.85 10.75 38.74 26.32 -28.72 4.06 30.7 28.05 -1.22 29.36 11.28 -27.2 -72.97 15.85 -8.5 -41.66 0.992 42.18 23.75 -37.42 21.49 75.63 43.85 54.72 78.73 38.57 4.23 43.09 47.7 27.12 3.61 27.45 33.93 15.22 -11.01 49.65 -11.49 -18.05 -44.14 -2,791 -1.88 -5.64 63.21 89.41 56.02 31.58 29.67 26.98 14.72 8.56
Estimated Net Income
Low
1234
95.9 117.7 194.1 118.6 115.4 158 180.3 63.89 160.4 117.2 93.77 50.5 145.8 106.6 100.3 39.92 115.3 84.26 159.1 59.83 43.28 32.54 212.3 12.32 8.76 19.25 22.5 12.16 -60.74 67.99 23.95 11.14 -34.55 1.64 15.26 13.21 -2.32 14.76 5.36 -43.66 -126.8 8.68 -13.1 -51.38 9.37 15.62 8.59 -87.62 10.43 35.36 22.49 41.1 45.31 18.32 2.45 23.41 27.25 13.76 2.08 16.66 18.86 6.17 -13.74 81.43 -21.29 -26.9 -53.54 -4,555 1.36 -5.98 29.93 43.08 26.43 14.14 13.6 12.3 6.5 3.68
Average
1234
99 122.3 206.9 128.5 116.9 160.6 183.9 79.86 200.5 146.6 117.2 63.13 182.2 133.2 125.4 49.91 144.1 105.3 198.9 74.78 44.49 40.67 265.4 15.4 10.95 24.06 28.12 15.21 -50.62 84.99 29.94 13.92 -28.79 2.05 19.08 16.52 -1.93 18.45 6.7 -36.39 -105.7 10.84 -10.91 -42.82 11.71 19.52 10.73 -73.02 13.04 44.2 28.11 51.37 56.64 22.89 3.06 29.26 34.06 17.2 2.6 20.83 23.57 7.72 -11.45 101.8 -17.74 -22.42 -44.62 -3,796 1.71 -4.98 37.41 53.86 33.03 17.67 17.01 15.38 8.12 4.6
High
1234
103.1 126.9 217.3 138.4 119 162.6 192.6 95.83 240.6 175.9 140.7 75.76 218.7 159.9 150.4 59.89 172.9 126.4 238.6 89.74 45.62 48.8 318.5 18.48 13.14 28.87 33.74 18.25 -40.5 102 35.93 16.71 -23.03 2.46 22.89 19.82 -1.55 22.14 8.04 -29.11 -84.56 13.01 -8.73 -34.25 14.06 23.43 12.88 -58.41 15.64 53.03 33.73 61.64 67.97 27.47 3.68 35.12 40.87 20.64 3.12 25 28.29 9.26 -9.16 122.1 -14.19 -17.93 -35.69 -3,037 2.05 -3.98 44.9 64.63 39.64 21.2 20.41 18.45 9.75 5.52
Estimated SGA Expenses
Low
1234
276.3 289.8 334.6 272.9 291.8 313.2 332.5 181.1 219.6 150.3 146.1 143.2 199.6 136.6 156.2 113.2 157.8 108 99.68 78.15 124.1 70.8 76.07 125.9 51.87 66.87 81.24 51.71 7.48 9.26 100.6 77.14 109.2 121.7 97.54 18.15 123.7 141 60.68 53.63 23.56 109 21.71 84.82 85.42 102.9 131.2 117.8 108.5 150.2 99.54 110.1 91.86 67.39 39.43 86.55 53.26 58.19 35.58 60.91 54.44 11.84 57.39 14.07 45.02 57.75 99.93 1.63 59.37 77.26 56.23 58.79 34.62 26.82 22.83 19.05 9.67 7.82
Average
1234
278.9 292.8 347.7 276.2 292.5 319.6 335.5 226.4 274.5 187.8 182.6 179 249.5 170.8 195.3 141.5 197.3 135 124.6 97.69 126.8 88.51 77.68 157.4 64.84 83.59 101.5 64.64 9.36 11.58 125.7 96.42 136.5 152.2 121.9 22.68 154.6 176.3 75.85 67.03 29.45 136.2 27.13 106 106.8 128.6 164 147.3 135.7 187.8 124.4 137.6 114.8 84.23 49.28 108.2 66.57 72.74 44.48 76.13 68.05 14.8 71.73 17.59 56.28 72.19 124.9 2.04 74.21 96.57 70.29 73.48 43.28 33.52 28.54 23.82 12.09 9.78
High
1234
286.8 297 356.5 279.4 293.9 322.6 338.5 271.6 329.4 225.4 219.1 214.7 299.5 204.9 234.4 169.8 236.7 162 149.5 117.2 129.2 106.2 79.21 188.9 77.8 100.3 121.9 77.57 11.23 13.89 150.9 115.7 163.7 182.6 146.3 27.22 185.6 211.6 91.02 80.44 35.35 163.4 32.56 127.2 128.1 154.4 196.8 176.8 162.8 225.4 149.3 165.1 137.8 101.1 59.14 129.8 79.89 87.29 53.37 91.36 81.65 17.76 86.08 21.11 67.53 86.62 149.9 2.45 89.05 115.9 84.35 88.18 51.93 40.23 34.24 28.58 14.51 11.73
Estimated EPS
Low
1234
1.85 2.27 3.75 2.29 2.23 3.05 3.49 2.21 2.09 2.94 2.9 2.1 2.19 2.54 2.64 1.49 1.93 1.82 1.54 0.86 0.785 0.682 0.096 0.303 0.067 0.379 0.441 0.248 -1.34 -0.1 0.22 0.09 -0.47 -0.08 0.1 0.04 -0.08 0.15 0.029 -0.21 0.32 0.17 -0.11 -0.3 0.08 0.21 0.16 -0.29 0.14 0.64 0.26 0.39 0.46 0.17 0.019 0.25 0.22 0.13 0.01 0.16 0.13 0.02 -0.16 -0.44 -0.15 -0.32 -0.86 0.41 0.03 0.09 0.34 0.48 0.24 0.14 0.14 0.12 0.05 0.04
Average
1234
1.91 2.36 4 2.48 2.26 3.1 3.55 2.25 2.37 3.1 2.98 2.16 2.26 2.61 2.72 1.55 1.98 1.87 1.59 0.884 0.806 0.701 0.099 0.311 0.069 0.39 0.453 0.255 -1.12 -0.08 0.27 0.11 -0.39 -0.06 0.12 0.05 -0.06 0.19 0.03 -0.17 0.4 0.21 -0.09 -0.25 0.1 0.26 0.2 -0.24 0.18 0.8 0.33 0.49 0.58 0.21 0.02 0.31 0.27 0.16 0.01 0.2 0.16 0.03 -0.13 -0.37 -0.12 -0.27 -0.72 0.51 0.04 0.11 0.43 0.6 0.3 0.17 0.18 0.15 0.06 0.05
High
1234
1.99 2.45 4.2 2.68 2.3 3.14 3.72 2.32 2.5 3.15 3.05 2.21 2.31 2.68 2.79 1.62 2.02 1.92 1.63 0.907 0.827 0.719 0.101 0.319 0.07 0.4 0.464 0.262 -0.89 -0.06 0.32 0.13 -0.31 -0.05 0.15 0.051 -0.05 0.23 0.04 -0.14 0.48 0.25 -0.07 -0.2 0.12 0.31 0.24 -0.19 0.22 0.96 0.4 0.59 0.7 0.25 0.03 0.37 0.32 0.19 0.01 0.24 0.19 0.031 -0.1 -0.3 -0.1 -0.22 -0.58 0.62 0.05 0.13 0.52 0.72 0.36 0.2 0.22 0.18 0.07 0.06
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program