CWH
Camping World Holdings Inc
Price:  
16.90 
USD
Volume:  
2,760,610.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CWH Intrinsic Value

341.40 %
Upside

What is the intrinsic value of CWH?

As of 2025-05-21, the Intrinsic Value of Camping World Holdings Inc (CWH) is 74.60 USD. This CWH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.90 USD, the upside of Camping World Holdings Inc is 341.40%.

The range of the Intrinsic Value is 46.86 - 137.94 USD

Is CWH undervalued or overvalued?

Based on its market price of 16.90 USD and our intrinsic valuation, Camping World Holdings Inc (CWH) is undervalued by 341.40%.

16.90 USD
Stock Price
74.60 USD
Intrinsic Value
Intrinsic Value Details

CWH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 46.86 - 137.94 74.60 341.4%
DCF (Growth 10y) 84.41 - 207.98 122.21 623.1%
DCF (EBITDA 5y) 30.58 - 51.89 41.61 146.2%
DCF (EBITDA 10y) 56.99 - 85.34 71.23 321.5%
Fair Value -4.31 - -4.31 -4.31 -125.52%
P/E (2.95) - (3.10) (3.08) -118.2%
EV/EBITDA (9.38) - 1.90 (3.28) -119.4%
EPV 19.31 - 29.27 24.29 43.7%
DDM - Stable (2.14) - (6.07) (4.10) -124.3%
DDM - Multi 23.24 - 52.95 32.50 92.3%

CWH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,724.48
Beta 1.70
Outstanding shares (mil) 102.04
Enterprise Value (mil) 4,674.03
Market risk premium 4.60%
Cost of Equity 8.67%
Cost of Debt 5.00%
WACC 5.98%