SPTN
SpartanNash Co
Price:  
17.96 
USD
Volume:  
438,361.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SPTN Intrinsic Value

2,104.20 %
Upside

What is the intrinsic value of SPTN?

As of 2025-06-19, the Intrinsic Value of SpartanNash Co (SPTN) is 395.87 USD. This SPTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.96 USD, the upside of SpartanNash Co is 2,104.20%.

The range of the Intrinsic Value is 261.06 - 804.96 USD

Is SPTN undervalued or overvalued?

Based on its market price of 17.96 USD and our intrinsic valuation, SpartanNash Co (SPTN) is undervalued by 2,104.20%.

17.96 USD
Stock Price
395.87 USD
Intrinsic Value
Intrinsic Value Details

SPTN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 261.06 - 804.96 395.87 2104.2%
DCF (Growth 10y) 345.94 - 992.35 507.12 2723.6%
DCF (EBITDA 5y) 172.30 - 230.98 207.67 1056.3%
DCF (EBITDA 10y) 252.09 - 340.10 300.92 1575.5%
Fair Value -7.82 - -7.82 -7.82 -143.56%
P/E (4.29) - 63.90 25.39 41.4%
EV/EBITDA 25.24 - 70.02 50.40 180.6%
EPV 11.42 - 23.87 17.64 -1.8%
DDM - Stable (2.92) - (9.85) (6.39) -135.6%
DDM - Multi 156.88 - 419.99 229.50 1177.9%

SPTN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 607.95
Beta 0.03
Outstanding shares (mil) 33.85
Enterprise Value (mil) 1,365.00
Market risk premium 4.60%
Cost of Equity 7.18%
Cost of Debt 6.23%
WACC 5.76%