BOOT
Boot Barn Holdings Inc
Price:  
111.23 
USD
Volume:  
801,770.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BOOT Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Boot Barn Holdings Inc (BOOT) is 111.25 USD. This BOOT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 111.23 USD, the upside of Boot Barn Holdings Inc is %.

The range of the Intrinsic Value is 80.92 - 187.40 USD

111.23 USD
Stock Price
111.25 USD
Intrinsic Value
Intrinsic Value Details

BOOT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 80.92 - 187.40 111.25 0.0%
DCF (Growth 10y) 110.03 - 247.19 149.32 34.2%
DCF (EBITDA 5y) 58.83 - 74.79 66.93 -39.8%
DCF (EBITDA 10y) 80.51 - 103.41 91.69 -17.6%
Fair Value 121.34 - 121.34 121.34 9.09%
P/E 40.77 - 53.10 44.83 -59.7%
EV/EBITDA 34.21 - 55.32 46.64 -58.1%
EPV 64.17 - 83.40 73.79 -33.7%
DDM - Stable 55.03 - 176.73 115.88 4.2%
DDM - Multi 86.36 - 216.61 123.61 11.1%

BOOT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,370.27
Beta 1.19
Outstanding shares (mil) 30.30
Enterprise Value (mil) 3,309.72
Market risk premium 4.60%
Cost of Equity 6.32%
Cost of Debt 5.08%
WACC 6.27%