Sportsman's Warehouse Holdings, Inc. valuation and forecast
Explore the models for Sportsman's Warehouse Holdings, Inc., adjust their assumptions and compare your own valuation with the platform's.
Stock price today
Loading chart…
Third-party market data · may be delayed
Fair value per share
Under review: after-tax interest is 122% of the cash flow left for shareholders; our flat discount rate doesn't yet reflect debt this heavy.
Price vs value
Under review: after-tax interest is 122% of the cash flow left for shareholders; our flat discount rate doesn't yet reflect debt this heavy. We'll show the comparison once resolved.
Analyst recommendations
Monthly trend
- Oct 20263
Counts of recommendations published by analysts covering Sportsman's Warehouse Holdings, Inc., by month. Source: Aggregated broker recommendations (third-party data). Aggregated counts only: we do not reproduce any firm's recommendation or price target, and these are not Fundamentalytics ratings.
Price history
Loading chart…
Third-party market data · may be delayed
The assumptions
- Free cash flow (TTM, FY2027 Q2)
- $31.7M
- Less stock-based pay
- $3.2M
- Cash flow we value
- $18.6M
- Growth, years 1–5 (base)
- %
- Then fading to
- 2.5%
- Discount rate
- 8.5%
- Net cash added
- -$167M
- Diluted shares
- 39M
What would move the value
- Growth 5 points lower
- −33%
- Growth 5 points higher
- +44%
- Free-cash-flow margin 1 point lower
- −38%
- Discount rate 1 point higher
- −19%
Change in our model value when one input moves, all else equal.
SPWH valuation questions
- How does Fundamentalytics value Sportsman's Warehouse Holdings, Inc.?
- We use the models that fit Sportsman's Warehouse Holdings, Inc.'s business and available financial data: cash-flow model (dcf). Each model has its own assumptions and data requirements. The calculator explains which models are available and lets you adjust their inputs.
Data: SEC EDGAR filings, retrieved October 26, 2026. Method: how we value companies. Disclosures: research and recommendations disclosure. Back to Sportsman's Warehouse Holdings, Inc.