As of 2025-06-15, the Intrinsic Value of Sportsmans Warehouse Holdings Inc (SPWH) is 23.66 USD. This SPWH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.16 USD, the upside of Sportsmans Warehouse Holdings Inc is 468.80%.
The range of the Intrinsic Value is 14.79 - 46.53 USD
Based on its market price of 4.16 USD and our intrinsic valuation, Sportsmans Warehouse Holdings Inc (SPWH) is undervalued by 468.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.79 - 46.53 | 23.66 | 468.8% |
| DCF (Growth 10y) | 19.89 - 54.85 | 29.74 | 614.8% |
| DCF (EBITDA 5y) | 17.27 - 20.01 | 18.32 | 340.3% |
| DCF (EBITDA 10y) | 22.60 - 27.88 | 24.82 | 496.7% |
| Fair Value | -36.71 - -36.71 | -36.71 | -982.45% |
| P/E | (14.61) - (16.10) | (14.56) | -450.0% |
| EV/EBITDA | (0.02) - 7.41 | 2.92 | -29.8% |
| EPV | (13.18) - (15.33) | (14.25) | -442.7% |
| DDM - Stable | (15.39) - (53.77) | (34.58) | -931.3% |
| DDM - Multi | 12.25 - 33.85 | 18.06 | 334.2% |
| Market Cap (mil) | 100.97 |
| Beta | 0.13 |
| Outstanding shares (mil) | 24.27 |
| Enterprise Value (mil) | 263.42 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.65% |
| Cost of Debt | 7.86% |
| WACC | 6.29% |