DKS
Dick's Sporting Goods Inc
Price:  
183.74 
USD
Volume:  
1,108,191.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Dick Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of Dick's Sporting Goods Inc (DKS) is 225.71 USD. This Dick valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 183.74 USD, the upside of Dick's Sporting Goods Inc is %.

The range of the Intrinsic Value is 171.10 - 345.58 USD

183.74 USD
Stock Price
225.71 USD
Intrinsic Value
Intrinsic Value Details

Dick Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 171.10 - 345.58 225.71 22.8%
DCF (Growth 10y) 187.45 - 356.70 241.01 31.2%
DCF (EBITDA 5y) 140.44 - 194.08 160.65 -12.6%
DCF (EBITDA 10y) 164.22 - 226.79 188.53 2.6%
Fair Value 317.32 - 317.32 317.32 72.70%
P/E 117.38 - 148.00 128.61 -30.0%
EV/EBITDA 110.47 - 160.33 128.64 -30.0%
EPV 160.98 - 219.32 190.15 3.5%
DDM - Stable 101.81 - 282.24 192.02 4.5%
DDM - Multi 125.15 - 263.73 169.12 -8.0%

Dick Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,149.36
Beta 1.07
Outstanding shares (mil) 82.45
Enterprise Value (mil) 14,831.40
Market risk premium 4.60%
Cost of Equity 8.39%
Cost of Debt 5.05%
WACC 8.00%