As of 2024-12-14, the Intrinsic Value of Hibbett Sports Inc (HIBB) is
106.82 USD. This HIBB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.49 USD, the upside of Hibbett Sports Inc is
22.10%.
The range of the Intrinsic Value is 88.34 - 136.90 USD
106.82 USD
Intrinsic Value
HIBB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
88.34 - 136.90 |
106.82 |
22.1% |
| DCF (Growth 10y) |
98.21 - 149.69 |
117.91 |
34.8% |
| DCF (EBITDA 5y) |
112.99 - 158.60 |
134.70 |
54.0% |
| DCF (EBITDA 10y) |
114.61 - 165.57 |
137.70 |
57.4% |
| Fair Value |
208.75 - 208.75 |
208.75 |
138.59% |
| P/E |
87.94 - 158.48 |
105.94 |
21.1% |
| EV/EBITDA |
108.01 - 146.84 |
124.18 |
41.9% |
| EPV |
125.25 - 176.57 |
150.91 |
72.5% |
| DDM - Stable |
56.80 - 111.21 |
84.00 |
-4.0% |
| DDM - Multi |
68.36 - 106.65 |
83.51 |
-4.5% |
HIBB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,045.51 |
| Beta |
1.91 |
| Outstanding shares (mil) |
11.95 |
| Enterprise Value (mil) |
1,026.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.02% |
| Cost of Debt |
15.34% |
| WACC |
9.14% |