DCF Calculator

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

Sportsman's Warehouse Holdings, Inc. (SPWH)

Consumer Cyclical | Specialty Retail

Today's Price

$1.22

Today's Fair Value

$0.73 -40.16%

Margin of Safety

-67.12%

Projected Value (5Y)

$1.18 -3.28%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 12.1% | CAGR (5y): -47.31%

Diluted Shares Growth Rate

Regression: -0.86% | CAGR (5y): -2.88%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 3.35x)

Discount Rate