DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Camping World Holdings, Inc. (CWH)

Consumer Cyclical | Auto - Dealerships

Today's Price

$5.48

Today's Fair Value

$8.89 +62.23%

Margin of Safety

+38.36%

Projected Value (5Y)

$14.31 +161.13%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 8.39% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.6% | CAGR (5y): 9.4%

Dividend Growth Rate

Regression: -7.95% | CAGR (5y): -42.92%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 9.45x)

Discount Rate