US · BOOT
Boot Barn Holdings, Inc.
- Sector
- Consumer Cyclical · Apparel - Retail
- Headquarters
- Irvine, CA 92618
- Website
- bootbarn.com
Price · as of 2025-03-29
$171.47
Market cap 5.77B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $153.75 | -10.33% |
| Intrinsic Value(DCF) | $121.28 | -29.27% |
| Graham-Dodd Method(GD) | $60.22 | -64.88% |
| Graham Formula(GF) | $130.98 | -23.61% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.57 | $11.74 | |||
| 2015 | $28.76 | $34.47 | $94.48 | $0.00 | $14.78 |
| 2016 | $8.01 | $40.60 | $994.18 | $0.68 | $18.00 |
| 2017 | $6.57 | $26.13 | $116.90 | $2.18 | $9.80 |
| 2018 | $23.49 | $37.49 | $50.54 | $6.20 | $16.63 |
| 2019 | $28.92 | $44.68 | $20.19 | $9.38 | $30.69 |
| 2020 | $29.04 | $44.78 | $0.69 | $12.73 | $27.76 |
| 2021 | $73.02 | $80.24 | $0.00 | $17.09 | $27.68 |
| 2022 | $85.12 | $123.01 | $2,545.90 | $46.16 | $467.74 |
| 2023 | $72.83 | $91.31 | $1,057.94 | $48.04 | $108.92 |
| 2024 | $128.01 | $99.13 | $367.01 | $49.10 | $42.41 |
| 2025 | $164.84 | $153.75 | $56.40 | $60.22 | $130.98 |
AI valuation
Our deep-learning model estimates Boot Barn Holdings, Inc.'s (BOOT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $153.75
- Current price
- $171.47
- AI upside
- -10.33%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$121.28
-29.27% upside
Graham-Dodd
$60.22
-64.88% upside
Graham Formula
$130.98
-23.61% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BOOT | Boot Barn Holdings, Inc. | $171.47 | 5.77B | -10% | -29% | -65% | -24% | 27.81 | 4.45 | 2.63 | 18.17 | 123.59 | 5.75 | 37.52% | 12.52% | 9.47% | 17.44% | 12.19% | 9.72% | 0.50 | 159.89 | 2.45 | 0.25 | 1.62 | 2250.00% | 1464.00% | -10064.00% | -0.01% | 0.42 | -0.05% | 0.00% | 0.00% | 0.00% | 23.08 | -7337.12 | 2.89 | 5.67 |
| ATAT | Atour Lifestyle Holdings … | $39.27 | 5.45B | -28% | +2,702% | -93% | +102% | 22.72 | 9.80 | 4.00 | 14.44 | 31.31 | 9.88 | 41.55% | 21.41% | 17.60% | 50.77% | 995.98% | 17.63% | 0.59 | 499.27 | 2.02 | 1.84 | -1.05 | 7256.00% | 5542.00% | -1424.00% | 5.76% | 0.61 | 1446.28% | 1.51% | 34.20% | 4.94% | 16.63 | 15.46 | 3.56 | 5.77 |
| BFAM | Bright Horizons Family So… | $74.52 | 4.21B | -15% | -54% | -89% | -23% | 22.08 | 3.18 | 1.45 | 16.14 | 55.19 | -6.29 | 23.56% | 10.73% | 6.58% | 14.75% | 6.81% | 4.99% | 1.84 | 7.03 | 0.52 | 0.45 | 5.69 | 4000.00% | 922.00% | 675.00% | 6.01% | 0.36 | 7.76% | 0.00% | 0.00% | 5.29% | 20.93 | 25.69 | 2.25 | 1.88 |
| ETSY | Etsy, Inc. | $54.88 | 5.42B | +59% | -61% | — | -68% | 32.52 | -4.83 | 1.84 | 13.28 | — | -3.70 | 71.64% | 9.23% | 5.65% | -17.55% | -25.38% | 6.21% | -0.68 | 28.15 | 1.44 | 1.34 | -1.96 | -4085.00% | 268.00% | -816.00% | 12.79% | 0.51 | -97.83% | 0.00% | 0.00% | 56.73% | 16.62 | 6.52 | 1.53 | 1.20 |
| FND | Floor & Decor Holdings, I… | $69.09 | 7.44B | +11% | -61% | -57% | -63% | 34.47 | 2.99 | 1.54 | 20.69 | 3274.67 | 3.59 | 41.15% | 5.95% | 4.45% | 9.11% | 4.61% | 3.97% | 1.51 | 28.83 | 1.33 | 0.30 | 6.62 | 105.00% | 512.00% | -5901.00% | 0.89% | 0.33 | 1.35% | 0.00% | 0.00% | 0.00% | 37.94 | 165.03 | 2.26 | 2.99 |
| LEA | Lear Corporation | $131.25 | 6.98B | -17% | -61% | -58% | -51% | 12.97 | 1.36 | 0.29 | 13.63 | — | 2.17 | 6.47% | 3.34% | 1.88% | 11.11% | 7.78% | 3.65% | 0.81 | 7.71 | 1.35 | 0.87 | 4.23 | -914.00% | -18.00% | -609.00% | 7.71% | 0.19 | 6.77% | 2.41% | 31.30% | 7.17% | 12.73 | 18.77 | 0.43 | 2.91 |
| LTH | Life Time Group Holdings,… | $27.00 | 5.95B | +10% | -61% | -36% | +38% | 15.43 | 1.84 | 1.92 | 14.08 | 12.41 | 3.37 | 88.68% | 16.07% | 12.48% | 13.03% | 4.49% | 4.69% | 2.16 | 5.85 | 0.63 | 0.44 | 7.47 | 12432.00% | 1428.00% | -14143.00% | -0.36% | 1.43 | -0.26% | 0.00% | 0.00% | 0.00% | 25.52 | -586.03 | 4.10 | 1.09 |
| MAT | Mattel, Inc. | $16.95 | 5.27B | +171% | -55% | -48% | -44% | 13.12 | 2.34 | 0.98 | 8.84 | — | 6.19 | 48.87% | 11.59% | 7.44% | 17.68% | 13.63% | 6.03% | 1.28 | 5.22 | 2.15 | 1.61 | 2.10 | -2152.00% | -59.00% | -10000.00% | 0.00% | 0.41 | 0.00% | 0.00% | 0.00% | 0.00% | 11.04 | — | 1.28 | 2.13 |
| URBN | Urban Outfitters, Inc. | $66.20 | 5.94B | +57% | -27% | -14% | +45% | 12.74 | 2.10 | 0.96 | 8.90 | 67.86 | 2.10 | 35.97% | 9.82% | 7.54% | 17.59% | 14.97% | 9.76% | 0.44 | — | 1.51 | 0.71 | 1.18 | 1878.00% | 1107.00% | 3899.00% | 7.51% | 0.51 | 14.12% | 0.00% | 0.00% | 5.84% | 10.66 | 14.50 | 1.05 | 4.18 |
| VFC | V.F. Corporation | $19.42 | 7.6B | — | -74% | — | -79% | 70.09 | 3.27 | 0.51 | 13.44 | — | -4.49 | 53.51% | 3.20% | -2.00% | — | — | — | 3.61 | 1.74 | 1.40 | 0.65 | 6.77 | — | — | — | 6.98% | 0.17 | — | 2.88% | 202.20% | 2.94% | 32.25 | 28.88 | 1.03 | 1.45 |
| WING | Wingstop Inc. | $259.51 | 7.21B | -30% | -49% | — | -54% | 38.56 | -9.12 | 9.64 | 35.95 | 56.84 | -7.66 | 82.62% | 27.58% | 25.01% | -24.68% | 45.04% | 24.72% | -1.80 | 5.37 | 3.26 | 3.17 | 5.02 | 6784.00% | 1135.00% | -5.00% | 1.57% | 1.87 | 33.69% | 0.48% | 18.60% | 3.78% | 40.64 | 73.93 | 11.21 | 3.56 |
About Boot Barn Holdings, Inc.
Boot Barn Holdings, Inc., a lifestyle retail chain, operates specialty retail stores in the United States. The company's specialty retail stores offer western and work-related footwear, apparel, and accessories for men, women, and kids. It offers boots, shirts, jackets, hats, belts and belt buckles, handbags, western-style jewelry, rugged footwear, outerwear, overalls, denim, and flame-resistant and high-visibility clothing. The company also provides gifts and home merchandise. As of May 10, 2022, it operated 304 stores in 38 states. The company also sells its products through e-commerce websites, including bootbarn.com; sheplers.com; and countryoutfitter.com. The company was formerly known as WW Top Investment Corporation and changed its name to Boot Barn Holdings, Inc. in June 2014. Boot Barn Holdings, Inc. was founded in 1978 and is based in Irvine, California.
- CEO
- John Hazen
- Employees
- 3.1K
- Beta
- 1.67
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($121.28 ÷ $171.47) − 1 = -29.27% (DCF, example).