As of 2026-04-04, the Intrinsic Value of Sharkninja Inc (SN) is 154.15 USD. This SN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.38 USD, the upside of Sharkninja Inc is 47.70%.
The range of the Intrinsic Value is 110.10 - 268.93 USD
Based on its market price of 104.38 USD and our intrinsic valuation, Sharkninja Inc (SN) is undervalued by 47.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 110.10 - 268.93 | 154.15 | 47.7% |
| DCF (Growth 10y) | 148.07 - 347.29 | 203.68 | 95.1% |
| DCF (EBITDA 5y) | 81.38 - 106.35 | 85.00 | -18.6% |
| DCF (EBITDA 10y) | 110.99 - 146.42 | 119.10 | 14.1% |
| Fair Value | 124.15 - 124.15 | 124.15 | 18.94% |
| P/E | 54.62 - 60.73 | 56.67 | -45.7% |
| EV/EBITDA | 45.33 - 59.68 | 48.64 | -53.4% |
| EPV | 42.08 - 54.42 | 48.25 | -53.8% |
| DDM - Stable | 53.98 - 174.29 | 114.13 | 9.3% |
| DDM - Multi | 97.50 - 246.54 | 139.96 | 34.1% |
| Market Cap (mil) | 14,742.63 |
| Beta | 1.56 |
| Outstanding shares (mil) | 141.24 |
| Enterprise Value (mil) | 14,701.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.50% |
| Cost of Debt | 5.94% |
| WACC | 7.36% |