Discounted Cash Flow
Camping World Holdings, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $3.5b | $-11.6m | $223.7m | -0.3% | $1.54 |
| 2017 | $4.3b (21.5%) | $28.4m (345.0%) | $-9.1m (-104.1%) | 0.7% (301.6%) | $0.74 (-51.9%) |
| 2018 | $4.8b (11.8%) | $10.4m (-63.3%) | $136.3m (1598.7%) | 0.2% (-67.2%) | $0.28 (-62.2%) |
| 2019 | $4.9b (2.1%) | $-60.6m (-682.7%) | $251.9m (84.8%) | -1.2% (-670.8%) | $-1.62 (-678.6%) |
| 2020 | $5.4b (11.3%) | $122.3m (301.9%) | $747.7m (196.8%) | 2.2% (281.4%) | $3.11 (292.0%) |
| 2021 | $6.9b (26.9%) | $278.5m (127.6%) | $154.0m (-79.4%) | 4.0% (79.3%) | $6.19 (99.0%) |
| 2022 | $7.0b (0.8%) | $136.9m (-50.8%) | $-21.7m (-114.1%) | 2.0% (-51.2%) | $3.23 (-47.8%) |
| 2023 | $6.2b (-10.6%) | $31.0m (-77.3%) | $110.3m (608.5%) | 0.5% (-74.6%) | $0.70 (-78.3%) |
| 2024 | $6.1b (-2.0%) | $-38.6m (-224.5%) | $144.6m (31.1%) | -0.6% (-227.0%) | $-0.80 (-214.3%) |
| 2025 | $6.4b (4.4%) | $-89.8m (-132.4%) | $-384.3m (-365.8%) | -1.4% (-122.6%) | $-1.43 (-78.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.