SFM
Sprouts Farmers Market Inc
Price:  
162.29 
USD
Volume:  
1,053,884.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SFM Intrinsic Value

12.80 %
Upside

What is the intrinsic value of SFM?

As of 2025-07-05, the Intrinsic Value of Sprouts Farmers Market Inc (SFM) is 183.00 USD. This SFM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 162.29 USD, the upside of Sprouts Farmers Market Inc is 12.80%.

The range of the Intrinsic Value is 130.32 - 322.28 USD

Is SFM undervalued or overvalued?

Based on its market price of 162.29 USD and our intrinsic valuation, Sprouts Farmers Market Inc (SFM) is undervalued by 12.80%.

162.29 USD
Stock Price
183.00 USD
Intrinsic Value
Intrinsic Value Details

SFM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 130.32 - 322.28 183.00 12.8%
DCF (Growth 10y) 159.38 - 373.09 218.42 34.6%
DCF (EBITDA 5y) 99.32 - 128.84 112.53 -30.7%
DCF (EBITDA 10y) 128.90 - 169.56 146.92 -9.5%
Fair Value 114.07 - 114.07 114.07 -29.71%
P/E 84.70 - 96.28 89.27 -45.0%
EV/EBITDA 55.14 - 80.50 63.49 -60.9%
EPV 51.07 - 65.12 58.09 -64.2%
DDM - Stable 51.71 - 176.08 113.89 -29.8%
DDM - Multi 102.53 - 272.10 149.03 -8.2%

SFM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,881.70
Beta 0.75
Outstanding shares (mil) 97.86
Enterprise Value (mil) 15,604.28
Market risk premium 4.60%
Cost of Equity 7.25%
Cost of Debt 4.40%
WACC 7.25%