As of 2024-12-14, the Intrinsic Value of Camping World Holdings Inc (CWH) is
97.80 USD. This CWH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.59 USD, the upside of Camping World Holdings Inc is
332.90%.
The range of the Intrinsic Value is 63.72 - 178.96 USD
97.80 USD
Intrinsic Value
CWH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
63.72 - 178.96 |
97.80 |
332.9% |
| DCF (Growth 10y) |
77.38 - 193.30 |
111.88 |
395.3% |
| DCF (EBITDA 5y) |
39.33 - 59.62 |
52.10 |
130.6% |
| DCF (EBITDA 10y) |
56.63 - 81.59 |
71.14 |
214.9% |
| Fair Value |
-1.20 - -1.20 |
-1.20 |
-105.29% |
| P/E |
(2.93) - 15.41 |
4.87 |
-78.5% |
| EV/EBITDA |
(6.72) - 12.92 |
2.82 |
-87.5% |
| EPV |
43.27 - 62.65 |
52.96 |
134.4% |
| DDM - Stable |
(1.73) - (5.30) |
(3.51) |
-115.6% |
| DDM - Multi |
27.28 - 66.93 |
38.97 |
72.5% |
CWH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,249.74 |
| Beta |
1.80 |
| Outstanding shares (mil) |
99.59 |
| Enterprise Value (mil) |
4,953.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.88% |
| Cost of Debt |
5.00% |
| WACC |
6.31% |