As of 2024-12-14, the Intrinsic Value of Sleep Number Corp (SNBR) is
34.90 USD. This SNBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.84 USD, the upside of Sleep Number Corp is
75.90%.
The range of the Intrinsic Value is 7.37 - 1,198.16 USD
34.90 USD
Intrinsic Value
SNBR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.37 - 1,198.16 |
34.90 |
75.9% |
| DCF (Growth 10y) |
17.11 - 1,612.35 |
54.22 |
173.3% |
| DCF (EBITDA 5y) |
11.94 - 30.60 |
20.26 |
2.1% |
| DCF (EBITDA 10y) |
20.26 - 61.68 |
36.79 |
85.4% |
| Fair Value |
-9.13 - -9.13 |
-9.13 |
-146.03% |
| P/E |
(25.46) - (25.10) |
(23.88) |
-220.4% |
| EV/EBITDA |
3.85 - 22.12 |
13.59 |
-31.5% |
| EPV |
6.10 - 59.77 |
32.94 |
66.0% |
| DDM - Stable |
(20.30) - (140.31) |
(80.30) |
-504.8% |
| DDM - Multi |
19.49 - 107.32 |
33.26 |
67.6% |
SNBR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
443.82 |
| Beta |
2.29 |
| Outstanding shares (mil) |
22.37 |
| Enterprise Value (mil) |
958.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.16% |
| Cost of Debt |
12.86% |
| WACC |
8.83% |