Camping World  Inc. logo

Camping World Inc.

CWH | NYSE
Chart Builder DCF Calculator
$5.48
-$0.12 (-2.14%)
At close: Sep 21, 2026, 4:00 PM ET
$5.49
+$0.01 (+0.18%)
Pre-market: Sep 22, 2026, 4:24 AM ET
Fiscal Year
Period Ending
FY 2025
Dec 30, 2025
FY 2024
Dec 30, 2024
FY 2023
Dec 30, 2023
FY 2022
Dec 30, 2022
FY 2021
Dec 30, 2021
FY 2020
Dec 30, 2020
Net Income
-105.64M -38.64M 52.93M 351.03M 642.08M 344.22M
Depreciation & Amortization
95.34M 81.19M 68.64M 80.3M 66.42M 51.98M
Stock-Based Compensation
n/a n/a 24.09M 33.85M 47.94M 20.66M
Other Working Capital
-79.28M -76.15M -53.4M -82.77M 10.77M 44.25M
Other Non-Cash Items
-34.79M 62.41M 58.21M 60.14M 63.95M 75.66M
Deferred Income Tax
213.71M -12.95M -16.65M 43.19M -3.08M 6.47M
Change in Working Capital
-300.6M 153.14M 123.59M -378.73M -663.3M 248.69M
Operating Cash Flow
-131.99M 245.16M 310.81M 189.78M 154M 747.67M
Capital Expenditures
-252.28M -90.84M -200.49M -211.48M -253.51M -85.1M
Cash Acquisitions
-70.18M -48.34M -209.46M -217.03M -100.12M -47.57M
Purchase of Investments
-16.92M -9.6M -3.44M -3M -7.98M -2.5M
Sales Maturities Of Investments
440K 58.15M n/a 7.35M 5.7M 176K
Other Investing Acitivies
137.78M 2.59M 41.77M 1.62M 139K 9.06M
Investing Cash Flow
-201.16M -88.18M -369.41M -422.54M -355.77M -125.94M
Debt Repayment
386.29M -272.86M 73.87M 457.37M 737.83M -383.56M
Common Stock Repurchased
n/a n/a -6.86M -90.89M -168.35M -26.26M
Dividend Paid
-31.43M -24.75M -98.34M -268.35M -260.91M -198M
Other Financial Acitivies
-14.51M -24.09M -7.8M -2.58M -21.74M 4.64M
Financial Cash Flow
339.77M 11.79M -31.89M 95.55M 303.03M -603.18M
Net Cash Flow
6.62M 168.78M -90.48M -137.2M 101.26M 18.55M
Free Cash Flow
-384.27M 154.32M 110.32M -21.69M -99.5M 662.57M
Adj. Free Cash Flow
-384.27M 154.32M 86.23M -55.54M -147.44M 641.91M
Maintenance CapEx
-190.23M -90.84M -200.49M -203.09M -56.47M -21.66M
Growth CapEx
-62.06M n/a n/a -8.39M -197.04M -63.44M
Owner Earnings
-322.21M 154.32M 110.32M -13.3M 97.54M 726.01M

© 2026 bestshares.com. All rights reserved.