FMP
Sprouts Farmers Market, Inc.
SFM
NASDAQ
Sprouts Farmers Market, Inc. offers fresh, natural, and organic food products in the United States. The company offers perishable product categories, including fresh produce, meat, seafood, deli, bakery, floral and dairy, and dairy alternatives; and non-perishable product categories, such as grocery, vitamins and supplements, bulk items, frozen foods, beer and wine, and natural health and body care. As of January 2, 2022, it operated 374 stores in 23 states. Sprouts Farmers Market, Inc. was founded in 2002 and is headquartered in Phoenix, Arizona.
166.68 USD
2.01 (1.21%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
6.47B
6.1B
6.4B
6.84B
7.72B
8.08B
8.47B
8.87B
9.29B
9.73B
Revenue %
-
-5.7
4.99
6.76
12.9
4.74
4.74
4.74
4.74
Operating Cash Flow
494.04M
364.8M
371.33M
465.07M
645.21M
559.09M
585.58M
613.32M
642.37M
672.81M
Operating Cash Flow %
7.64
5.98
5.8
6.8
8.36
6.92
6.92
6.92
6.92
Cap Ex
-121.97M
-102.38M
-124.01M
-225.31M
-230.38M
-190.48M
-199.5M
-208.95M
-218.85M
-229.22M
Cap Ex %
-1.89
-1.68
-1.94
-3.3
-2.98
-2.36
-2.36
-2.36
-2.36
Free Cash Flow
372.07M
262.42M
247.32M
239.76M
414.84M
368.61M
386.08M
404.37M
423.52M
443.58M
Weighted Average Cost Of Capital
Price
166.68
Beta
Diluted Shares Outstanding
101.38M
Costof Debt
3.91
Tax Rate
After Tax Cost Of Debt
2.94
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
1.68B
Total Equity
16.9B
Total Capital
18.58B
Debt Weighting
9.04
Equity Weighting
90.96
Wacc
7.55
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
6.47B
6.1B
6.4B
6.84B
7.72B
8.08B
8.47B
8.87B
9.29B
9.73B
Operating Cash Flow
494.04M
364.8M
371.33M
465.07M
645.21M
559.09M
585.58M
613.32M
642.37M
672.81M
Cap Ex
-121.97M
-102.38M
-124.01M
-225.31M
-230.38M
-190.48M
-199.5M
-208.95M
-218.85M
-229.22M
Free Cash Flow
372.07M
262.42M
247.32M
239.76M
414.84M
368.61M
386.08M
404.37M
423.52M
443.58M
Wacc
7.55
7.55
7.55
7.55
7.55
Pv Lfcf
342.72M
333.75M
325.01M
316.5M
308.21M
Sum Pv Lfcf
1.63B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
7.55
Free Cash Flow T1
448.02M
Terminal Value
6.84B
Present Terminal Value
4.75B
Intrinsic Value
Enterprise Value
6.38B
Net Debt
1.41B
Equity Value
4.96B
Diluted Shares Outstanding
101.38M
Equity Value Per Share
48.94
Projected DCF
48.94 -2.406%
