Sportsmans (SPWH) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Sportsmans (US:SPWH), trading at 1.16. In 2026, Sportsmans generated $1.21 Billion in revenue and $8.88 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Sportsmans is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 1.16
- Recent Revenue (2026): $1.21 Billion
- Free Cash Flow (2026): $8.88 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.