As of 2024-12-13, the Intrinsic Value of Dick's Sporting Goods Inc (DKS) is
272.56 USD. This Dick valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 218.86 USD, the upside of Dick's Sporting Goods Inc is
24.50%.
The range of the Intrinsic Value is 225.75 - 346.06 USD
272.56 USD
Intrinsic Value
Dick Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
225.75 - 346.06 |
272.56 |
24.5% |
DCF (Growth 10y) |
267.31 - 402.81 |
320.27 |
46.3% |
DCF (EBITDA 5y) |
198.85 - 262.01 |
216.37 |
-1.1% |
DCF (EBITDA 10y) |
249.83 - 333.83 |
277.33 |
26.7% |
Fair Value |
356.76 - 356.76 |
356.76 |
63.01% |
P/E |
153.29 - 225.19 |
180.63 |
-17.5% |
EV/EBITDA |
135.38 - 179.79 |
146.75 |
-32.9% |
EPV |
148.18 - 196.22 |
172.20 |
-21.3% |
DDM - Stable |
100.88 - 202.66 |
151.77 |
-30.7% |
DDM - Multi |
168.92 - 264.87 |
206.35 |
-5.7% |
Dick Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
17,817.39 |
Beta |
1.51 |
Outstanding shares (mil) |
81.41 |
Enterprise Value (mil) |
17,842.71 |
Market risk premium |
4.60% |
Cost of Equity |
9.12% |
Cost of Debt |
4.97% |
WACC |
8.70% |