Sprouts Farmers Market, Inc. (SFM)
Retail-Grocery Stores · Consumer Staples · $10.0B
Intrinsic Value (Consensus)
$107.96
Current Price
$106.20
Margin of Safety
+1.7%
1.7% Below Intrinsic Value
Value: $108
Price: $106
Valuation Model Estimates
Current Price: $106.20
DCF (Discounted Cash Flow)
$231.97
Graham Number
$42.10
Earnings Power Value
$51.55
Relative Value (P/E)
$106.20
Dividend Discount Model
Not applicable
—
Consensus Value
$107.96
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)
- $5.31
- EPS (Forward)
- $6.37
- Book Value
- $14.84
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 37.3%
- Debt/Equity
- 9%
- Revenue Growth
- 14.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance