The Discounted Cash Flow (DCF) valuation of Academy Sports & Outdoors Inc (ASO) is 102.53 USD. With the latest stock price at 54.31 USD, the upside of Academy Sports & Outdoors Inc based on DCF is 88.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.6% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 87.06 - 125.43 | 102.53 |
| Upside | 60.3% - 130.9% | 88.8% |