FMP

FMP

Enter

ASO - Academy Sports and O...

photo-url-https://images.financialmodelingprep.com/symbol/ASO.png

Academy Sports and Outdoors, Inc.

ASO

NASDAQ

Academy Sports and Outdoors, Inc., through its subsidiaries, operates as a sporting goods and outdoor recreational products retailer in the United States. The company sells coolers and drinkware, camping accessories, camping equipment, sunglasses, backpacks, and sports bags; marine equipment and fishing rods, reels, baits, and equipment; firearms, ammunition, archery and archery equipment, camouflage apparel, waders, shooting accessories, optics, airguns, and hunting equipment; team sports equipment, including baseball, football, basketball, soccer, golf, racket sports, and volleyball; fitness equipment and accessories, and nutrition supplies; and patio furniture, outdoor cooking, wheeled goods, trampolines, playsets, watersports, and pet equipment, as well as electronics products, watches, consumables, batteries, etc. It also offers outdoor apparel, seasonal apparel, denim, work apparel, graphic t-shirts, and accessories; boys and girls outdoor and athletic apparel; sporting apparel and apparel for fitness; professional and collegiate team licensed apparel and accessories; casual shoes and slippers, work and western boots, youth footwear, socks, and hunting and seasonal footwear; and boys and girls athletic footwear, running shoes, athletic lifestyle and training shoes, team and specialty sports footwear, and slides. The company sells its products under the Academy Sports + Outdoors, Magellan Outdoors, BCG, O'rageous, Outdoor Gourmet, and Freely brand names. As of June 14, 2022, it operated 260 retail locations in 16 contiguous states. The company also sells merchandise to customers through the academy.com website. Academy Sports and Outdoors, Inc. was founded in 1938 and is headquartered in Katy, Texas.

36.57 USD

-1.15 (-3.14%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

1.45B

2.79B

2.82B

3.28B

4.71B

6.51B

9.01B

12.47B

17.24B

23.85B

Revenue %

-

92.48

0.86

16.54

43.44

38.33

38.33

38.33

38.33

Operating Cash Flow

222.88M

361.85M

412.77M

1.06B

2.1B

1.56B

2.16B

2.99B

4.13B

5.72B

Operating Cash Flow %

15.36

12.96

14.65

32.33

44.57

23.97

23.97

23.97

23.97

Cap Ex

-3.24M

-5.46M

-6.61M

-4.25M

-4.78M

-11.52M

-15.93M

-22.04M

-30.49M

-42.18M

Cap Ex %

-0.22

-0.2

-0.23

-0.13

-0.1

-0.18

-0.18

-0.18

-0.18

Free Cash Flow

219.64M

356.39M

406.16M

1.06B

2.09B

1.55B

2.14B

2.97B

4.1B

5.68B

Weighted Average Cost Of Capital

Price

249.95

Beta

Diluted Shares Outstanding

347.81M

Costof Debt

8.95

Tax Rate

After Tax Cost Of Debt

8.95

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

3.56B

Total Equity

86.93B

Total Capital

90.49B

Debt Weighting

3.93

Equity Weighting

96.07

Wacc

15.15

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

1.45B

2.79B

2.82B

3.28B

4.71B

6.51B

9.01B

12.47B

17.24B

23.85B

Operating Cash Flow

222.88M

361.85M

412.77M

1.06B

2.1B

1.56B

2.16B

2.99B

4.13B

5.72B

Cap Ex

-3.24M

-5.46M

-6.61M

-4.25M

-4.78M

-11.52M

-15.93M

-22.04M

-30.49M

-42.18M

Free Cash Flow

219.64M

356.39M

406.16M

1.06B

2.09B

1.55B

2.14B

2.97B

4.1B

5.68B

Wacc

15.15

15.15

15.15

15.15

15.15

Pv Lfcf

1.35B

1.62B

1.94B

2.33B

2.8B

Sum Pv Lfcf

10.04B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

15.15

Free Cash Flow T1

5.79B

Terminal Value

44.02B

Present Terminal Value

21.74B

Intrinsic Value

Enterprise Value

31.78B

Net Debt

2.81B

Equity Value

28.97B

Diluted Shares Outstanding

347.81M

Equity Value Per Share

83.28

Projected DCF

83.28 -2.001%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep