BOOT
Boot Barn Holdings Inc
Price:  
171.04 
USD
Volume:  
726,762.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BOOT Intrinsic Value

15.50 %
Upside

What is the intrinsic value of BOOT?

As of 2025-07-13, the Intrinsic Value of Boot Barn Holdings Inc (BOOT) is 197.49 USD. This BOOT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 171.04 USD, the upside of Boot Barn Holdings Inc is 15.50%.

The range of the Intrinsic Value is 144.45 - 326.03 USD

Is BOOT undervalued or overvalued?

Based on its market price of 171.04 USD and our intrinsic valuation, Boot Barn Holdings Inc (BOOT) is undervalued by 15.50%.

171.04 USD
Stock Price
197.49 USD
Intrinsic Value
Intrinsic Value Details

BOOT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 144.45 - 326.03 197.49 15.5%
DCF (Growth 10y) 184.82 - 399.36 247.88 44.9%
DCF (EBITDA 5y) 102.01 - 129.20 109.51 -36.0%
DCF (EBITDA 10y) 139.09 - 177.97 151.59 -11.4%
Fair Value 147.96 - 147.96 147.96 -13.49%
P/E 48.77 - 60.96 53.99 -68.4%
EV/EBITDA 49.54 - 80.91 60.88 -64.4%
EPV 52.77 - 68.00 60.38 -64.7%
DDM - Stable 66.50 - 207.33 136.91 -20.0%
DDM - Multi 128.01 - 311.41 181.58 6.2%

BOOT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,232.11
Beta 1.71
Outstanding shares (mil) 30.59
Enterprise Value (mil) 5,176.77
Market risk premium 4.60%
Cost of Equity 6.40%
Cost of Debt 5.69%
WACC 6.39%