SNBR
Sleep Number Corp
Price:  
7.65 
USD
Volume:  
413,660.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SNBR Intrinsic Value

-21.20 %
Upside

What is the intrinsic value of SNBR?

As of 2025-07-11, the Intrinsic Value of Sleep Number Corp (SNBR) is 6.03 USD. This SNBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.65 USD, the upside of Sleep Number Corp is -21.20%.

The range of the Intrinsic Value is (5.90) - 77.03 USD

Is SNBR undervalued or overvalued?

Based on its market price of 7.65 USD and our intrinsic valuation, Sleep Number Corp (SNBR) is overvalued by 21.20%.

7.65 USD
Stock Price
6.03 USD
Intrinsic Value
Intrinsic Value Details

SNBR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (5.90) - 77.03 6.03 -21.2%
DCF (Growth 10y) (3.35) - 87.16 9.89 29.3%
DCF (EBITDA 5y) (2.35) - 12.43 3.55 -53.7%
DCF (EBITDA 10y) (1.34) - 22.69 7.51 -1.8%
Fair Value -4.74 - -4.74 -4.74 -162.01%
P/E (13.28) - (14.21) (13.66) -278.6%
EV/EBITDA (1.96) - 10.11 3.70 -51.6%
EPV (8.24) - 21.06 6.41 -16.2%
DDM - Stable (7.04) - (19.88) (13.46) -275.9%
DDM - Multi 6.12 - 13.93 8.56 11.9%

SNBR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 173.35
Beta 2.98
Outstanding shares (mil) 22.66
Enterprise Value (mil) 729.36
Market risk premium 4.60%
Cost of Equity 8.87%
Cost of Debt 13.41%
WACC 10.14%