investorscraft@gmail.com

Intrinsic ValueSportsman's Warehouse Holdings, Inc. (SPWH)

Previous Close$1.37
Intrinsic Value
Upside potential
Previous Close
$1.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sportsman's Warehouse Holdings, Inc. operates as a specialty outdoor retailer, catering to hunting, fishing, camping, and shooting sports enthusiasts. The company generates revenue through the sale of branded and private-label outdoor gear, firearms, ammunition, and related accessories. Positioned as a regional leader, it serves a niche customer base with a focus on quality, expertise, and competitive pricing, differentiating itself from big-box retailers through specialized product knowledge and customer service. The outdoor recreation industry is highly seasonal, with demand peaking during hunting and fishing seasons, which influences inventory and working capital cycles. Sportsman's Warehouse competes with both national chains and local independent retailers, leveraging its curated product assortment and localized marketing to maintain relevance in a fragmented market. Its market position is further shaped by regulatory factors, particularly in firearms sales, which require compliance with stringent federal and state laws.

Revenue Profitability And Efficiency

In FY 2025, Sportsman's Warehouse reported revenue of $1.20 billion but recorded a net loss of $33.06 million, reflecting margin pressures and operational challenges. Diluted EPS stood at -$0.87, indicating profitability struggles. Operating cash flow was positive at $34.15 million, suggesting some ability to generate liquidity, though capital expenditures of $14.56 million highlight ongoing investments in store operations and infrastructure.

Earnings Power And Capital Efficiency

The company's negative net income and EPS underscore weakened earnings power in the period. Operating cash flow, while positive, was insufficient to offset net losses, pointing to inefficiencies in converting revenue to bottom-line performance. Capital expenditures remained moderate, indicating restrained investment activity, possibly due to prioritization of financial stability over expansion.

Balance Sheet And Financial Health

Sportsman's Warehouse held $2.83 million in cash and equivalents, a relatively low liquidity buffer. Total debt stood at $455.27 million, signaling significant leverage. The balance sheet appears strained, with limited cash reserves against substantial debt obligations, raising concerns about financial flexibility and solvency if operational performance does not improve.

Growth Trends And Dividend Policy

The company exhibited no dividend payments in FY 2025, aligning with its net loss and focus on preserving capital. Growth trends are muted, with profitability challenges overshadowing top-line performance. Seasonal demand patterns and competitive pressures may continue to hinder consistent growth, requiring strategic adjustments to stabilize operations.

Valuation And Market Expectations

Market expectations for Sportsman's Warehouse are likely tempered by its recent losses and leveraged balance sheet. The absence of dividends and weak earnings power suggest a cautious valuation approach, with investors potentially discounting future cash flows heavily until profitability improves. Sector-wide headwinds, such as regulatory risks and consumer spending shifts, further cloud the outlook.

Strategic Advantages And Outlook

Sportsman's Warehouse's niche focus and regional presence provide some insulation against broader retail competition, but its financial health remains a critical vulnerability. The outlook hinges on margin recovery, debt management, and potential operational restructuring. Success will depend on leveraging its specialized market position while addressing cost inefficiencies and liquidity constraints in a challenging macroeconomic environment.

Sources

10-K filing, CIK 0001132105

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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