As of 2024-07-27, the Intrinsic Value of Dick's Sporting Goods Inc (DKS) is
229.02 USD. This Dick valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 208.93 USD, the upside of Dick's Sporting Goods Inc is
%.
The range of the Intrinsic Value is 173.80 - 347.77 USD
229.02 USD
Intrinsic Value
Dick Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
173.80 - 347.77 |
229.02 |
9.6% |
| DCF (Growth 10y) |
195.90 - 371.43 |
252.16 |
20.7% |
| DCF (EBITDA 5y) |
142.28 - 194.80 |
164.34 |
-21.3% |
| DCF (EBITDA 10y) |
170.08 - 233.33 |
196.63 |
-5.9% |
| Fair Value |
312.05 - 312.05 |
312.05 |
49.36% |
| P/E |
118.33 - 167.26 |
152.24 |
-27.1% |
| EV/EBITDA |
110.80 - 155.72 |
125.72 |
-39.8% |
| EPV |
160.47 - 217.03 |
188.75 |
-9.7% |
| DDM - Stable |
100.11 - 272.13 |
186.12 |
-10.9% |
| DDM - Multi |
132.13 - 272.48 |
177.26 |
-15.2% |
Dick Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,025.71 |
| Beta |
1.04 |
| Outstanding shares (mil) |
81.49 |
| Enterprise Value (mil) |
16,860.13 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.43% |
| Cost of Debt |
5.05% |
| WACC |
8.06% |