Boot Barn Holdings, Inc. (BOOT)
Retail-Shoe Stores · Consumer Discretionary · $4.5B
Intrinsic Value (Consensus)
$124.52
Current Price
$147.00
Margin of Safety
-15.3%
15.3% Above Intrinsic Value
Value: $125
Price: $147
Valuation Model Estimates
Current Price: $147.00
DCF (Discounted Cash Flow)
$195.00
Graham Number
$84.72
Earnings Power Value
$71.36
Relative Value (P/E)
$147.00
Dividend Discount Model
Not applicable
—
Consensus Value
$124.52
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.35
- EPS (Forward)
- $8.82
- Book Value
- $43.40
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 17.1%
- Debt/Equity
- 19%
- Revenue Growth
- 17.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance