SFM
Sprouts Farmers Market Inc
Price:  
76.99 
USD
Volume:  
1,276,894.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SFM Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of Sprouts Farmers Market Inc (SFM) is 66.59 USD. This SFM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.99 USD, the upside of Sprouts Farmers Market Inc is %.

The range of the Intrinsic Value is 48.01 - 115.43 USD

76.99 USD
Stock Price
66.59 USD
Intrinsic Value
Intrinsic Value Details

SFM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 48.01 - 115.43 66.59 -13.5%
DCF (Growth 10y) 55.94 - 127.47 75.79 -1.6%
DCF (EBITDA 5y) 39.38 - 50.24 46.30 -39.9%
DCF (EBITDA 10y) 48.01 - 62.60 56.41 -26.7%
Fair Value 45.82 - 45.82 45.82 -40.49%
P/E 41.62 - 48.61 45.14 -41.4%
EV/EBITDA 30.11 - 42.08 38.28 -50.3%
EPV 48.69 - 65.67 57.18 -25.7%
DDM - Stable 32.00 - 107.68 69.84 -9.3%
DDM - Multi 37.00 - 97.46 53.71 -30.2%

SFM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,735.96
Beta 0.03
Outstanding shares (mil) 100.48
Enterprise Value (mil) 7,558.14
Market risk premium 4.60%
Cost of Equity 6.46%
Cost of Debt 4.33%
WACC 6.41%