The Discounted Cash Flow (DCF) valuation of Sportsmans Warehouse Holdings Inc (SPWH) is 16.82 USD. With the latest stock price at 2.62 USD, the upside of Sportsmans Warehouse Holdings Inc based on DCF is 541.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.3% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 11.15 - 30.42 | 16.82 |
| Upside | 325.5% - 1060.9% | 541.8% |