As of 2024-07-27, the Intrinsic Value of Boot Barn Holdings Inc (BOOT) is
137.83 USD. This BOOT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 129.83 USD, the upside of Boot Barn Holdings Inc is
%.
The range of the Intrinsic Value is 92.08 - 300.39 USD
137.83 USD
Intrinsic Value
BOOT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
92.08 - 300.39 |
137.83 |
6.2% |
| DCF (Growth 10y) |
122.22 - 383.70 |
179.93 |
38.6% |
| DCF (EBITDA 5y) |
64.28 - 96.92 |
77.60 |
-40.2% |
| DCF (EBITDA 10y) |
85.67 - 126.98 |
102.46 |
-21.1% |
| Fair Value |
120.94 - 120.94 |
120.94 |
-6.85% |
| P/E |
43.54 - 58.87 |
48.62 |
-62.6% |
| EV/EBITDA |
39.06 - 69.67 |
54.02 |
-58.4% |
| EPV |
63.53 - 82.80 |
73.17 |
-43.6% |
| DDM - Stable |
65.53 - 298.97 |
182.25 |
40.4% |
| DDM - Multi |
100.86 - 359.07 |
157.65 |
21.4% |
BOOT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,946.83 |
| Beta |
1.32 |
| Outstanding shares (mil) |
30.40 |
| Enterprise Value (mil) |
3,886.29 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.31% |
| Cost of Debt |
5.08% |
| WACC |
6.30% |