BOOT
Boot Barn Holdings Inc
Price:  
146.73 
USD
Volume:  
461,527.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BOOT Intrinsic Value

31.90 %
Upside

As of 2024-12-13, the Intrinsic Value of Boot Barn Holdings Inc (BOOT) is 193.47 USD. This BOOT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 146.73 USD, the upside of Boot Barn Holdings Inc is 31.90%.

The range of the Intrinsic Value is 138.48 - 332.14 USD

146.73 USD
Stock Price
193.47 USD
Intrinsic Value
Intrinsic Value Details

BOOT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 138.48 - 332.14 193.47 31.9%
DCF (Growth 10y) 184.36 - 420.77 251.88 71.7%
DCF (EBITDA 5y) 93.73 - 114.78 101.41 -30.9%
DCF (EBITDA 10y) 137.68 - 172.32 151.23 3.1%
Fair Value 125.61 - 125.61 125.61 -14.39%
P/E 45.82 - 73.16 59.74 -59.3%
EV/EBITDA 42.05 - 63.36 52.81 -64.0%
EPV 62.13 - 81.46 71.79 -51.1%
DDM - Stable 57.19 - 185.49 121.34 -17.3%
DDM - Multi 132.91 - 334.16 190.07 29.5%

BOOT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,479.67
Beta 1.45
Outstanding shares (mil) 30.53
Enterprise Value (mil) 4,457.17
Market risk premium 4.60%
Cost of Equity 6.29%
Cost of Debt 5.00%
WACC 6.29%