As of 2024-12-13, the Intrinsic Value of Sprouts Farmers Market Inc (SFM) is
122.78 USD. This SFM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 149.51 USD, the upside of Sprouts Farmers Market Inc is
-17.90%.
The range of the Intrinsic Value is 89.18 - 205.55 USD
122.78 USD
Intrinsic Value
SFM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
89.18 - 205.55 |
122.78 |
-17.9% |
| DCF (Growth 10y) |
114.07 - 252.16 |
154.24 |
3.2% |
| DCF (EBITDA 5y) |
77.10 - 107.74 |
93.93 |
-37.2% |
| DCF (EBITDA 10y) |
101.66 - 144.62 |
123.64 |
-17.3% |
| Fair Value |
54.47 - 54.47 |
54.47 |
-63.57% |
| P/E |
61.37 - 74.29 |
67.44 |
-54.9% |
| EV/EBITDA |
39.87 - 65.15 |
53.64 |
-64.1% |
| EPV |
45.09 - 61.56 |
53.33 |
-64.3% |
| DDM - Stable |
33.55 - 106.13 |
69.84 |
-53.3% |
| DDM - Multi |
69.29 - 171.20 |
98.75 |
-34.0% |
SFM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,949.50 |
| Beta |
0.40 |
| Outstanding shares (mil) |
99.99 |
| Enterprise Value (mil) |
14,648.71 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.15% |
| Cost of Debt |
4.27% |
| WACC |
7.12% |