investorscraft@gmail.com

Intrinsic ValueCamping World Holdings, Inc. (0HSU.L)

Previous Close£12.89
Intrinsic Value
Upside potential
Previous Close
£12.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Camping World Holdings, Inc. is a leading specialty retailer in the recreational vehicle (RV) and outdoor lifestyle sector, operating primarily in the U.S. The company’s revenue model is diversified across RV sales, financing, insurance, and aftermarket services, supported by its extensive network of 187 retail locations. Its Good Sam Services and Plans segment provides memberships, roadside assistance, and insurance, while the RV and Outdoor Retail segment focuses on new and used RV sales, parts, and maintenance. Camping World holds a strong market position as a vertically integrated player, offering end-to-end solutions for RV enthusiasts. The company’s Good Sam Club, a membership-based loyalty program, enhances customer retention and recurring revenue streams. Its broad product portfolio, including camping and outdoor gear, further diversifies its revenue base. The company’s integrated approach—combining retail, services, and digital platforms—positions it as a one-stop shop in the fragmented RV industry. Despite cyclical demand tied to consumer discretionary spending, Camping World benefits from long-term trends favoring outdoor recreation and RV adoption.

Revenue Profitability And Efficiency

Camping World reported revenue of $6.1 billion in its latest fiscal year, reflecting its scale in the RV retail market. However, net income was negative at -$38.6 million, with diluted EPS of -$0.80, indicating profitability challenges. Operating cash flow stood at $245.2 million, suggesting underlying operational efficiency, though capital expenditures of -$90.9 million highlight ongoing investments in retail and service infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by cyclical demand and high operating leverage in the RV industry. Its capital efficiency is impacted by debt levels, with total debt at $3.64 billion against cash reserves of $208.4 million. The negative net income and EPS suggest margin pressures, possibly from inventory costs or competitive pricing in the retail segment.

Balance Sheet And Financial Health

Camping World’s balance sheet shows significant leverage, with total debt of $3.64 billion outweighing cash and equivalents of $208.4 million. This high debt load raises concerns about financial flexibility, particularly in a rising interest rate environment. The company’s ability to service debt will depend on stabilizing profitability and cash flow generation.

Growth Trends And Dividend Policy

The company’s growth is tied to RV industry trends, which saw a pandemic-driven surge but face normalization. A dividend of $0.50 per share signals confidence in cash flow stability, though sustainability depends on improving profitability. Expansion of retail locations and service offerings could drive long-term growth, but near-term headwinds persist.

Valuation And Market Expectations

With a market cap of $1.58 billion and a beta of 2.16, Camping World is viewed as a high-risk, high-reward play on consumer discretionary spending. Investors likely price in cyclical recovery potential, but concerns over debt and profitability weigh on valuation multiples.

Strategic Advantages And Outlook

Camping World’s integrated model and brand strength provide competitive advantages, but macroeconomic uncertainty and debt levels pose risks. The long-term outlook hinges on RV market resilience and the company’s ability to monetize its service ecosystem. Strategic focus on digital integration and membership growth could enhance margins over time.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount