Camping World Holdings, Inc. (CWH)
Retail-Auto Dealers & Gasoline Stations · Consumer Discretionary · $2.5B
Intrinsic Value (Consensus)
$37.24
Current Price
$61.80
Margin of Safety
-39.7%
39.7% Above Intrinsic Value
Value: $37
Price: $62
Valuation Model Estimates
Current Price: $61.80
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$19.93
Earnings Power Value
$30.00
Relative Value (P/E)
$61.80
Dividend Discount Model
$8.67
Consensus Value
$37.24
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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)
- $3.09
- EPS (Forward)
- $3.24
- Book Value
- $5.71
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- -39.3%
- Debt/Equity
- 644%
- Revenue Growth
- 4.4%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.7%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance