The Discounted Cash Flow (DCF) valuation of Sportsmans Warehouse Holdings Inc (SPWH) is 16.82 USD. With the latest stock price at 1.27 USD, the upside of Sportsmans Warehouse Holdings Inc based on DCF is 1224.1%.
Based on the latest price of 1.27 USD and our DCF valuation, Sportsmans Warehouse Holdings Inc (SPWH) is a buy. buying SPWH stocks now will result in a potential gain of 1224.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.8% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.48 - 33.55 | 16.82 |
| Upside | 725.3% - 2541.6% | 1224.1% |