Camping World Holdings, Inc. (CWH) DCF Valuation

Camping World Holdings, Inc. (CWH) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Camping World Holdings, Inc. (CWH) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate Camping World Holdings, Inc.'s financial outlook like an expert! This (CWH) DCF Calculator provides pre-filled financials and offers complete flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 4,892.0 5,446.6 6,913.8 6,967.0 6,226.5 6,668.9 7,142.6 7,650.0 8,193.5 8,775.5
Revenue Growth, % 0 11.34 26.94 0.77033 -10.63 7.1 7.1 7.1 7.1 7.1
EBITDA 191.9 563.8 908.4 707.8 336.4 573.2 613.9 657.5 704.2 754.3
EBITDA, % 3.92 10.35 13.14 10.16 5.4 8.6 8.6 8.6 8.6 8.6
Depreciation 114.9 109.5 126.9 140.0 68.6 124.1 132.9 142.4 152.5 163.3
Depreciation, % 2.35 2.01 1.84 2.01 1.1 1.86 1.86 1.86 1.86 1.86
EBIT 77.1 454.2 781.5 567.9 267.7 449.1 481.0 515.2 551.8 591.0
EBIT, % 1.58 8.34 11.3 8.15 4.3 6.73 6.73 6.73 6.73 6.73
Total Cash 147.5 166.1 267.3 130.1 39.6 165.9 177.6 190.3 203.8 218.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 126.8 131.6 159.4 162.8 188.3
Account Receivables, % 2.59 2.42 2.31 2.34 3.02
Inventories 1,358.5 1,136.3 1,792.9 2,123.9 2,042.9 1,838.8 1,969.4 2,109.3 2,259.1 2,419.6
Inventories, % 27.77 20.86 25.93 30.48 32.81 27.57 27.57 27.57 27.57 27.57
Accounts Payable 107.0 148.5 136.8 127.7 133.5 144.9 155.2 166.3 178.1 190.7
Accounts Payable, % 2.19 2.73 1.98 1.83 2.14 2.17 2.17 2.17 2.17 2.17
Capital Expenditure -88.4 -85.1 -253.5 -211.5 -200.5 -177.3 -189.9 -203.3 -217.8 -233.3
Capital Expenditure, % -1.81 -1.56 -3.67 -3.04 -3.22 -2.66 -2.66 -2.66 -2.66 -2.66
Tax Rate, % 37.16 37.16 37.16 37.16 37.16 37.16 37.16 37.16 37.16 37.16
EBITAT 102.2 389.0 683.4 442.9 168.3 371.8 398.2 426.5 456.8 489.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,249.6 672.3 -139.2 27.9 97.6 553.5 208.9 223.8 239.7 256.7
WACC, % 9.01 8.45 8.52 8.15 7.57 8.34 8.34 8.34 8.34 8.34
PV UFCF
SUM PV UFCF 1,210.7
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 258
Terminal Value 3,290
Present Terminal Value 2,204
Enterprise Value 3,415
Net Debt 3,816
Equity Value -401
Diluted Shares Outstanding, MM 85
Equity Value Per Share -4.72

What You Will Get

  • Real Camping World Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Camping World Holdings, Inc. (CWH).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates tailored for CWH.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Camping World’s fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Camping World Holdings, Inc. (CWH).
  • Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility for CWH.

Key Features

  • Pre-Loaded Data: Camping World Holdings, Inc.'s (CWH) historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: View Camping World Holdings, Inc.'s (CWH) intrinsic value recalculated in real time.
  • Clear Visual Outputs: Dashboard charts illustrate valuation results and essential metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.

How It Works

  • Download: Get the pre-prepared Excel file containing Camping World Holdings, Inc.'s (CWH) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and compare results instantly.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Camping World Holdings, Inc. (CWH)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for the camping industry.
  • Adjustable Parameters: Modify the highlighted cells to explore different investment scenarios.
  • In-Depth Analysis: Automatically computes Camping World’s intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for reliable analysis.
  • Expert-Level Tool: Perfect for financial analysts, investors, and outdoor business consultants.

Who Should Use Camping World Holdings, Inc. (CWH)?

  • Outdoor Enthusiasts: Enhance your camping experience with top-quality gear and services.
  • RV Owners: Access expert advice and resources for maintaining and upgrading your recreational vehicle.
  • Travel Planners: Utilize our extensive inventory to create memorable outdoor adventures for clients.
  • Families: Discover family-friendly camping solutions that cater to all ages and preferences.
  • Educators and Students: Explore hands-on learning opportunities related to outdoor recreation and environmental stewardship.

What the Template Contains

  • Preloaded CWH Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.