Valuation DICK'S Sporting Goods, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 07:44:49 12/06/2026 pm IST			5-day change	1st Jan Change
218.46 ^USD	-1.90%		+2.40%	+11.12%

10/06	Nike Turnaround Could Take Longer Despite New Growth Drivers, RBC Says	MT
09/06	Academy Sports and Outdoors Lifts Fiscal 2026 Earnings Outlook Despite Consumer Pressure	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	9,994	10,907	12,186	19,558	18,174	20,044	-	-
Change	-	9.13%	11.72%	60.5%	-7.08%	10.29%	-	-
Enterprise Value (EV) ¹	9,282	10,523	11,868	19,352	18,726	20,760	20,889	20,860
Change	-	13.37%	12.78%	63.07%	-3.24%	10.86%	0.62%	-0.14%
P/E Ratio	8.32x	12.1x	12.2x	17.1x	20.3x	15.9x	14.3x	13.1x
PBR	4.15x	4.1x	4.69x	6.02x	-	3.12x	2.79x	2.45x
PEG	-	-0.5x	0.9x	1.1x	-0.7x	0.4x	1.3x	1.41x
Capitalization / Revenue	0.81x	0.88x	0.94x	1.45x	1.06x	0.9x	0.87x	0.84x
EV / Revenue	0.76x	0.85x	0.91x	1.44x	1.09x	0.93x	0.91x	0.87x
EV / EBITDA	3.94x	5.76x	7.08x	10.3x	9.34x	8.75x	8.02x	7.34x
EV / EBIT	4.56x	7.19x	9.25x	13.1x	12.4x	11.6x	10.5x	9.52x
EV / FCF	7.09x	18.9x	12.6x	38x	46.8x	37.4x	35.2x	33.8x
FCF Yield	14.1%	5.3%	7.92%	2.63%	2.14%	2.67%	2.84%	2.96%
Dividend per Share ²	7.1	1.95	4	4.4	4.85	4.988	5.226	5.47
Rate of return	6.15%	1.49%	2.68%	1.83%	2.4%	2.23%	2.33%	2.44%
EPS ²	13.87	10.78	12.18	14.05	9.97	14.09	15.67	17.13
Distribution rate	51.2%	18.1%	32.8%	31.3%	48.6%	35.4%	33.3%	31.9%
Net sales ¹	12,293	12,368	12,984	13,443	17,215	22,360	23,014	23,900
EBITDA ¹	2,357	1,828	1,676	1,874	2,005	2,373	2,605	2,842
EBIT ¹	2,035	1,463	1,282	1,474	1,516	1,792	1,998	2,191
Net income ¹	1,520	1,043	1,047	1,165	849.2	1,280	1,410	1,513
Net Debt ¹	-712.5	-383.8	-318	-205.7	552.1	716.2	844.9	815.6
Reference price ²	115.40	130.76	149.07	240.05	202.00	223.95	223.95	223.95
Nbr of stocks (in thousands)	86,606	83,411	81,744	81,475	89,969	89,503	-	-
Announcement Date	08/03/22	07/03/23	14/03/24	11/03/25	12/03/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DICK'S SPORTING GOODS, INC.	15.9x	0.93x	8.75x	2.23%	2TCr
AMER SPORTS, INC.	30.56x	2.59x	14.03x	-.--%	2.07TCr
FRASERS GROUP PLC	7.88x	0.89x	5.45x	-.--%	447.39Cr
SUPER RETAIL GROUP LIMITED	14.41x	0.97x	5.48x	4.59%	195.09Cr
ASAHI CO., LTD.	12.86x	-	-	3.9%	21Cr
BIKE24 HOLDING AG	57.8x	0.45x	7.29x	-.--%	15Cr
KMD BRANDS LIMITED	-21.47x	0.32x	2.4x	-.--%	8.53Cr
GRABAGUN DIGITAL HOLDINGS INC.	-10.4x	-0.13x	1.7x	-	7.64Cr
Average	13.44x	0.86x	6.44x	1.53%	596.23Cr
Weighted average by Cap.	21.46x	1.65x	10.58x	1.14%