DICK'S Sporting Goods, Inc.

DICK'S Sporting Goods, Inc.

DKSยทNYSE

$224.17

+3.3%
Consumer CyclicalSpecialty Retail

DICK'S Sporting Goods, Inc., together with its subsidiaries, operates as a sporting goods retailer primarily in the eastern United States. The company provides hardlines, including sporting goods equipment, fitness equipment, golf equipment, and hunting and fishing gear products; apparel; and footwear and accessories. It also owns and operates Sporting Goods, Golf Galaxy, Field & Stream, Public Lands, Going Going Gone!, and other specialty concept stores; and DICK'S House of Sports and Golf Galaxy Performance Center, as well as GameChanger, a youth sports mobile application for video streaming, scorekeeping, scheduling, and communications. The company sells its product through e-commerce websites and mobile applications. As of January 29, 2022, it operated 730 DICK'S Sporting Goods stores. The company was formerly known as Dick'S Clothing and Sporting Goods, Inc. and changed its name to DICK'S Sporting Goods, Inc. in April 1999. DICK'S Sporting Goods, Inc. was incorporated in 1948 and is headquartered in Coraopolis, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$19.15B
EPS10.2200
P/E Ratio21.93
Earnings Date08/25/2026
DICK'S Sporting Goods, Inc.

DICK'S Sporting Goods, Inc. Fair Value Envelope

DKS ยท NYSE

Our analysis suggests that DKS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $224.17, this represents a potential HIDDEN relative to our calculated worth for DICK'S Sporting Goods, Inc..

Intrinsic Value
Current Price: $224.17

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$13.5B
+ Cash & Equivalents$1.4B
Firm Value$14.8B
- Debt$7.7B
Equity Value$7.1B
/ Shares Outstanding80,097,726B
DCF Value$88
OVERVALUED BY 61%

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
$1.5B
$1.4B
$1.4B
$1.3B
$1.2B
$1.2B
$1.1B
$1.0B
$978.7M
$925.5M
Maintenance CapEx
-$215.1M
-$203.4M
-$192.3M
-$181.9M
-$172.0M
-$162.6M
-$153.8M
-$145.4M
-$137.5M
-$130.0M
Owner Earnings
$1.3B
$1.2B
$1.2B
$1.1B
$1.1B
$994.8M
$940.7M
$889.6M
$841.2M
$795.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.2B
$1.1B
$933.9M
$817.7M
$716.0M
$626.9M
$548.9M
$480.6M
$420.8M
$368.5M
Terminal Value represents 46.5% of Enterprise Value