Camping World Holdings, Inc.

Camping World Holdings, Inc.

CWHยทNYSE

$7.12

-4.3%
Consumer CyclicalAuto - Dealerships

Camping World Holdings, Inc., through its subsidiaries, retails recreational vehicles (RVs), and related products and services. It operates in two segments, Good Sam Services and Plans; and RV and Outdoor Retail. The company provides a portfolio of services, protection plans, products, and resources in the RV industry. It also offers extended vehicle service contracts; roadside assistance plans; property and casualty insurance programs; travel assist travel protection plans; and RV and outdoor related consumer shows, as well as produces various monthly and annual RV focused consumer magazines; and operates the Coast to Coast Club. In addition, the company provides new and used RVs; vehicle financing; RV repair and maintenance services; various RV parts, equipment, supplies, and accessories, which include towing and hitching products, satellite and GPS systems, electrical and lighting products, appliances and furniture, and other products; and collision repair services comprising fiberglass front and rear cap replacement, windshield replacement, interior remodel solutions, and paint and body work. Further, it offers equipment, gears, and supplies for camping, hunting, fishing, skiing, snowboarding, bicycling, skateboarding, and marine and watersports equipment and supplies, as well as operates Good Sam Club, a membership organization that offers savings on a range of products and services and provides co-branded credit cards. As of December 31, 2021, the company operated through a network of approximately 187 retail locations in 40 states of the United States. It serves customers through dealerships, and online and e-commerce platforms. The company was founded in 1966 and is headquartered in Lincolnshire, Illinois.

At a Glance

Live Snapshot
Market Cap$452.26M
EPS-1.4300
P/E Ratio-4.98
Earnings Date08/04/2026
Camping World Holdings, Inc.

Camping World Holdings, Inc. Fair Value Envelope

CWH ยท NYSE

Our analysis suggests that CWH has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.12, this represents a potential HIDDEN relative to our calculated worth for Camping World Holdings, Inc..

Intrinsic Value
Current Price: $7.12

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

Present Value-$136.0M
+ Cash & Equivalents$215.0M
Firm Value$79.0M
- Debt$2.7B
Equity Value-$2.6B
/ Shares Outstanding62,819,556B
DCF Value-$41
OVERVALUED BY 678%

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
-$66.0M
-$33.0M
-$16.5M
-$8.2M
-$4.1M
-$2.1M
-$1.0M
-$515.6K
-$257.8K
-$128.9K
Maintenance CapEx
-$12.9M
-$6.5M
-$3.2M
-$1.6M
-$809.0K
-$404.5K
-$202.3K
-$101.1K
-$50.6K
-$25.3K
Owner Earnings
-$78.9M
-$39.5M
-$19.7M
-$9.9M
-$4.9M
-$2.5M
-$1.2M
-$616.7K
-$308.3K
-$154.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$73.1M
-$33.8M
-$15.7M
-$7.3M
-$3.4M
-$1.6M
-$719.7K
-$333.2K
-$154.3K
-$71.4K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.