As of 2025-06-20, the Intrinsic Value of Dick's Sporting Goods Inc (DKS) is 239.13 USD. This Dick valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.23 USD, the upside of Dick's Sporting Goods Inc is 37.20%.
The range of the Intrinsic Value is 182.11 - 357.86 USD
Based on its market price of 174.23 USD and our intrinsic valuation, Dick's Sporting Goods Inc (DKS) is undervalued by 37.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 182.11 - 357.86 | 239.13 | 37.2% |
| DCF (Growth 10y) | 208.88 - 390.43 | 268.38 | 54.0% |
| DCF (EBITDA 5y) | 164.03 - 211.71 | 187.16 | 7.4% |
| DCF (EBITDA 10y) | 195.21 - 259.73 | 225.22 | 29.3% |
| Fair Value | 360.50 - 360.50 | 360.50 | 106.91% |
| P/E | 171.20 - 219.18 | 183.07 | 5.1% |
| EV/EBITDA | 124.17 - 193.85 | 156.15 | -10.4% |
| EPV | 117.95 - 162.60 | 140.27 | -19.5% |
| DDM - Stable | 105.94 - 277.80 | 191.87 | 10.1% |
| DDM - Multi | 139.41 - 278.56 | 185.25 | 6.3% |
| Market Cap (mil) | 13,947.11 |
| Beta | 1.15 |
| Outstanding shares (mil) | 80.05 |
| Enterprise Value (mil) | 14,395.68 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.10% |
| Cost of Debt | 4.28% |
| WACC | 8.54% |