Loading…
Sportsman's Warehouse Holdings Inc
How the company evolved, year by year. Revenue and debt come from the annual reports — for most companies, the 10-K filings with the SEC since 2009; dividends from the payments themselves.
The bars are a balance on the closing date; the lines are what happened during the year. Revenue above equity is ordinary, not an anomaly — it means the company turns its capital over more than once a year.
Major managers that reported this stock in their latest 13F.
None of the investors we track reported a position in SPWH.
▼ -93.2% over 5Y.
today you would have $67.05▼ -93.3%
Dividends reinvested, splits accounted for. Past prices say what happened, not what will.
The last 13 closed years. Each multiple uses that year’s closing price and that year’s reported numbers — not today’s. The range is set by the annual reports on record.
| Indicator | Median | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year-end price | $1.18 | $1.46 | $2.67 | $4.26 | $9.41 | $11.80 | $17.55 | $8.03 | $4.38 | $6.61 | $9.39 | $12.90 | $7.32 | |
| P/E | 10.8x | — | — | — | 4.3x | 3.9x | 5.7x |
Seven formulas applied to what the company reported. None of them predicts a price — each answers what the stock would be worth if its assumption held. The assumption is printed next to every number, because it is the assumption that produces the result.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
Cash flow growing 5.0% a year for 10 years, discounted at 10%, then 2.5% forever.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
Companies of similar size in Consumer Cyclical, for comparison. The columns are the same ones above, in the same order.
| Stock | Price | P/E | P/B | Dividend yield | ROE | Market cap |
|---|---|---|---|---|---|---|
| BRAGBragg Gaming Group Inc. | $1.46 | — | 0.5x | — | -12.20% | $45.35M |
| CULPCULP Inc | $3.58 | — | 0.8x | — | -7.15% | $45.59M |
| KBSXFST Corp. | $1.02 | 8.5x | 2.9x | — | 35.64% | $45.66M |
| RAVERAVE Restaurant Group Inc | $3.13 |
Sportsman's Warehouse Holdings, Inc., together with its subsidiaries, operates as an outdoor sporting goods retailer in the United States. It offers camping products, such as backpacks, camp essentials, canoes and kayaks, coolers, outdoor cooking equipment, sleeping bags, tents, and tools; and apparel products, including camouflage, jackets, hats, outerwear, sportswear, technical gear, and work wear. The company also provides fishing products comprising bait, electronics, fishing rods, flotation items, fly fishing products, lines, lures, reels, tackles, and small boats; and footwear products consist of hiking and work boots, socks, sport sandals, technical footwear, trial and casual shoes, and waders. In addition, it offers hunting and shooting products, such as ammunition, archery items, ATV accessories, blinds and tree stands, decoys, firearms, firearms safety and storage products, reloading equipment, and shooting gear products; and optics, electronics, accessories, and other products comprising gift items, GPS devices, knives, lighting, optics, and two-way radios. Further, the company's stores provide archery technician services, fishing-reel line winding, scope mounting and bore sighting, and cleaning services, as well as issues hunting and fishing licenses. Additionally, it offers various private label and special make-up offerings under the Rustic Ridge, Killik, Vital Impact, Yukon Gold, Lost Creek, and Sportsman's Warehouse brands. The company operates through both retail stores and an e-commerce platform. Sportsman's Warehouse Holdings, Inc. was founded in 1986 and is headquartered in West Jordan, Utah.
Company description provided by Yahoo Finance.
| 38.2x |
| 14.6x |
| 10.4x |
| 9.4x |
| 14.2x |
| 37.9x |
| 11.1x |
| P/S | 0.4x | 0.0x | 0.0x | 0.1x | 0.1x | 0.3x | 0.4x | 0.9x | 0.4x | 0.2x | 0.4x | 0.6x | 0.8x | 0.4x |
| P/B | 1.9x | 0.2x | 0.2x | 0.4x | 0.5x | 1.3x | 2.5x | 6.9x | 4.4x | 3.7x | 9.3x | — | — | — |
| EPS | -$1.30 | -$0.87 | -$0.77 | $1.00 | $2.44 | $2.06 | $0.46 | $0.55 | $0.42 | $0.70 | $0.66 | $0.34 | $0.66 |
| Profit margin | 2.80% | -4.14% | -2.76% | -2.25% | 2.90% | 7.20% | 6.29% | 2.28% | 2.80% | 2.19% | 3.80% | 3.93% | 2.15% | 3.38% |
| ROE | 24.26% | -26.55% | -14.03% | -10.96% | 13.82% | 34.53% | 44.65% | 18.33% | 30.19% | 35.63% | 98.89% | — | — | — |
Median, not average: a single year of near-zero profit produces a P/E of 400 and would drag an average on its own. P/E years above 200x are left out, the same cut the fair price uses — so this median matches the “its own history” method below. Price and EPS have no median: they are series that grow.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
Not the average of the seven numbers above. Four of the seven start from the same earnings per share — Graham, Lynch, sector multiples and its own history — so averaging all seven would let one input count four times and drown out the others. Instead each family produces one number, and the fair price is the average of the families that answered. A family with two working formulas contributes their average, not two votes.
1 methods answered, across 1 families.
Every formula reads the same reported statements and they can be wrong together. The margin is room for that.
+129.1% from the average.
These are models, not forecasts, and not investment advice. Change one assumption and the number changes with it — that is a property of valuation, not a defect of this page.
| 14.9x |
| 2.7x |
| — |
| 19.66% |
| $44.48M |
| MKDWMKDWELL Tech Inc. | $10.55 | — | — | — | — | $44.29M |
| GGRGogoro Inc. | $2.37 | — | 0.4x | — | -36.08% | $47.57M |