
DICK'S Sporting Goods Inc.
DKS 131.18 (-2.51%) 3.30
EV: $12.47(B)
Total Equity: $5.73(B)
Debt/Equity: 1.39
Dividend/share: $4.9
Div. yield: 3.75%
P/E: 13.74
Forward P/E: 11.50
P/FCF: 48.77
P/S: 0.55
P/B: 2.04
EPS: $9.6
EPS (fwd): $11.4
FCF/share: $2.7
Revenue/share: $240.7
Book value/share: $64.2
ROIC: 10.6%
ROA: 7.3%
ROE: 23.8%
Margins: Gross | Op. | Net
33.1% | 10.2% | 4.0%
0.0%of Portfolio
My holdings
Day change
Total change
DKS Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$131
10% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 10.9 | 11.4 | 11.9 | 26 |
| FY+2 | 11.0 | 13.2 | 15.1 | 25 |
| FY+3 | 10.7 | 14.9 | 19.1 | 11 |
| FY+4 | 13.0 | 16.5 | 18.4 | 3 |
| FY+5 | 14.6 | 18.3 | 20.3 | 3 |
Analyst Price Targets
CURRENT PRICE
$131
14% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
