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

	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%