SFM - NASDAQ
Sprouts Farmers Market, Inc.
$78.98
+1.8%Sprouts Farmers Market, Inc. offers fresh, natural, and organic food products in the United States. The company offers perishable product categories, including fresh produce, meat, seafood, deli, bakery, floral and dairy, and dairy alternatives; and non-perishable product categories, such as grocery, vitamins and supplements, bulk items, frozen foods, beer and wine, and natural health and body care. As of January 2, 2022, it operated 374 stores in 23 states. Sprouts Farmers Market, Inc. was founded in 2002 and is headquartered in Phoenix, Arizona.
At a Glance
Live SnapshotSprouts Farmers Market, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $807.3M | $910.2M | $1.0B | $1.2B | $1.3B | $1.5B | $1.7B | $1.9B | $2.1B | $2.4B |
| Maintenance CapEx | -$56.0M | -$63.1M | -$71.2M | -$80.2M | -$90.5M | -$102.0M | -$115.0M | -$129.7M | -$146.2M | -$164.9M |
| Owner Earnings | $751.3M | $847.1M | $955.1M | $1.1B | $1.2B | $1.4B | $1.5B | $1.7B | $2.0B | $2.2B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $695.7M | $726.2M | $758.2M | $791.5M | $826.3M | $862.7M | $900.6M | $940.2M | $981.6M | $1.0B |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.