As of 2025-05-15, the Intrinsic Value of Camping World Holdings Inc (CWH) is 76.66 USD. This CWH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.42 USD, the upside of Camping World Holdings Inc is 366.90%.
The range of the Intrinsic Value is 47.62 - 145.12 USD
Based on its market price of 16.42 USD and our intrinsic valuation, Camping World Holdings Inc (CWH) is undervalued by 366.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.62 - 145.12 | 76.66 | 366.9% |
| DCF (Growth 10y) | 85.61 - 218.37 | 125.33 | 663.3% |
| DCF (EBITDA 5y) | 30.59 - 51.32 | 41.83 | 154.8% |
| DCF (EBITDA 10y) | 57.20 - 85.22 | 71.81 | 337.3% |
| Fair Value | -4.31 - -4.31 | -4.31 | -126.26% |
| P/E | (2.98) - (3.11) | (3.10) | -118.9% |
| EV/EBITDA | (9.43) - 2.05 | (3.37) | -120.5% |
| EPV | 19.70 - 30.33 | 25.02 | 52.4% |
| DDM - Stable | (2.06) - (6.12) | (4.09) | -124.9% |
| DDM - Multi | 22.17 - 53.46 | 31.59 | 92.4% |
| Market Cap (mil) | 1,675.50 |
| Beta | 1.74 |
| Outstanding shares (mil) | 102.04 |
| Enterprise Value (mil) | 4,625.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.83% |
| Cost of Debt | 5.00% |
| WACC | 5.91% |