US · DKS
DICK'S Sporting Goods, Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Coraopolis, PA 15108
- Website
- dickssportinggoods.com
Price · as of 2025-01-31
$224.62
Market cap 16.49B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $193.60 | -13.81% |
| Intrinsic Value(DCF) | $1,030.32 | +358.69% |
| Graham-Dodd Method(GD) | $41.67 | -81.45% |
| Graham Formula(GF) | $167.61 | -25.38% |
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 | $29.57 | $78.75 | $4.24 | $17.84 | $28.32 |
| 2012 | $35.87 | $73.69 | $6.48 | $15.34 | $32.54 |
| 2013 | $36.23 | $52.74 | $5.29 | $0.00 | $46.87 |
| 2014 | $38.82 | $66.08 | $0.53 | $18.01 | $39.16 |
| 2015 | $44.21 | $73.27 | $0.65 | $20.41 | $49.97 |
| 2016 | $34.06 | $71.78 | $0.04 | $19.70 | $41.41 |
| 2017 | $38.59 | $78.07 | $0.06 | $18.92 | $43.30 |
| 2018 | $25.98 | $75.34 | $20.79 | $20.68 | $48.88 |
| 2019 | $32.85 | $68.01 | $0.00 | $19.58 | $20.97 |
| 2020 | $23.28 | $43.43 | $0.00 | $17.12 | $40.00 |
| 2021 | $71.01 | $53.47 | $0.00 | $37.19 | $108.95 |
| 2022 | $95.24 | $215.67 | $806.10 | $4.94 | $641.41 |
| 2023 | $128.99 | $129.09 | $251.66 | $64.99 | $116.90 |
| 2024 | $195.47 | $182.29 | $45.26 | $28.38 | $164.20 |
| 2025 | $182.71 | $193.60 | $0.02 | $41.67 | $167.61 |
AI valuation
Our deep-learning model estimates DICK'S Sporting Goods, Inc.'s (DKS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $193.60
- Current price
- $224.62
- AI upside
- -13.81%
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
$1,030.32
+358.69% upside
Graham-Dodd
$41.67
-81.45% upside
Graham Formula
$167.61
-25.38% 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 |
| DKS | DICK'S Sporting Goods, In… | $224.62 | 16.49B | -14% | +359% | -81% | -25% | 12.62 | 4.60 | 1.09 | 8.87 | 82.18 | 5.08 | 35.90% | 10.96% | 8.67% | 40.08% | 20.42% | 11.79% | 1.40 | 27.82 | 1.76 | 0.62 | 1.42 | 1535.00% | 353.00% | -4582.00% | 3.46% | 0.43 | 9.20% | 2.46% | 31.00% | 4.25% | 11.87 | 34.36 | 1.30 | 4.09 |
| AMCR | Amcor plc | $48.43 | 22.38B | +5% | +1,063% | — | -41% | 25.13 | 1.11 | 0.87 | 15.38 | — | -1.87 | 18.88% | 6.72% | 3.40% | 6.64% | 4.40% | 1.93% | 1.28 | 2.55 | 1.21 | 0.61 | 8.02 | -3676.00% | 1004.00% | -229.00% | 6.22% | 0.20 | 4.45% | 6.49% | 163.10% | 7.43% | 26.96 | 33.58 | 1.81 | 0.87 |
| AS | Amer Sports, Inc. | $37.98 | 21.06B | +3% | +59% | -83% | -90% | 184.67 | 2.68 | 2.59 | 22.25 | — | 47.63 | 55.40% | 9.08% | 1.40% | 3.00% | 3.77% | 0.87% | 0.30 | 2.04 | 1.54 | 0.70 | 1.74 | -13256.00% | 1779.00% | 20551.00% | 1.36% | 0.27 | 3.01% | 0.00% | 0.00% | 37.59% | 30.89 | 79.48 | 2.81 | 3.18 |
| BBY | Best Buy Co., Inc. | $61.97 | 13.02B | +15% | -63% | — | -73% | 13.48 | 4.45 | 0.30 | 6.77 | — | 6.91 | 22.60% | 4.14% | 2.23% | 31.63% | 22.59% | 6.23% | 1.44 | 33.75 | 1.03 | 0.33 | 1.12 | -2465.00% | -443.00% | 10622.00% | 11.14% | 0.26 | 25.61% | 6.46% | 87.10% | 10.94% | 8.70 | 10.76 | 0.36 | 4.07 |
| BURL | Burlington Stores, Inc. | $306.87 | 19.31B | -35% | -69% | -80% | -56% | 30.46 | 11.19 | 1.44 | 18.81 | 61.98 | 14.13 | 43.30% | 9.78% | 4.74% | 42.55% | 14.60% | 6.11% | 3.92 | 14.95 | 1.16 | 0.48 | 4.18 | 4914.00% | 934.00% | -10814.00% | -0.19% | 0.38 | -0.54% | 0.00% | 0.00% | 1.67% | 18.98 | -689.20 | 1.86 | 3.13 |
| CASY | Casey's General Stores, I… | $685.59 | 25.41B | -63% | +6% | -85% | -68% | 35.01 | 5.45 | 1.20 | 18.14 | 388.54 | 8.79 | 23.54% | 5.00% | 3.43% | 16.75% | 11.54% | 7.39% | 0.84 | 8.21 | 0.92 | 0.46 | 2.19 | 901.00% | 725.00% | 5760.00% | 3.06% | 0.99 | 11.05% | 0.38% | 13.20% | 0.38% | 27.33 | 37.23 | 1.37 | 5.09 |
| GPC | Genuine Parts Company | $119.26 | 16.59B | -8% | -60% | — | -95% | 249.78 | 3.72 | 0.68 | 32.20 | — | -26.50 | 34.58% | 5.00% | 0.27% | 1.51% | 11.13% | 0.33% | 1.87 | 7.43 | 1.08 | 0.29 | 10.35 | -9274.00% | 346.00% | -3845.00% | 2.56% | 0.09 | 3.86% | 3.42% | 855.00% | 3.42% | 19.98 | 57.66 | 1.00 | 2.32 |
| LULU | Lululemon Athletica Inc. | $185.17 | 20.77B | +35% | +397% | -42% | +40% | 17.80 | 7.47 | 3.05 | 10.80 | 89.00 | 7.78 | 59.22% | 23.67% | 17.14% | 42.42% | 48.31% | 24.70% | 0.36 | — | 2.16 | 1.24 | -0.14 | 2000.00% | 1007.00% | -370.00% | 4.90% | 1.24 | 43.34% | 0.00% | 0.00% | 5.07% | 12.73 | 20.14 | 3.01 | 9.48 |
| PKG | Packaging Corporation of … | $232.14 | 20.89B | -19% | -60% | -98% | -45% | 27.08 | 4.53 | 2.32 | 13.97 | — | 7.94 | 21.02% | 13.97% | 8.55% | 17.08% | 12.82% | 7.86% | 0.95 | 15.87 | 3.17 | 1.83 | 2.18 | -392.00% | 723.00% | 3971.00% | 3.50% | 1.53 | 9.88% | 2.16% | 58.50% | 2.89% | 19.58 | 33.74 | 2.73 | 4.43 |
| ULTA | Ulta Beauty, Inc. | $684.79 | 30.7B | -56% | -47% | -74% | -67% | 14.21 | 6.86 | 1.51 | 9.90 | — | 6.89 | 38.84% | 13.98% | 10.63% | 50.39% | 33.65% | 20.52% | 0.77 | — | 1.70 | 0.52 | 0.66 | -265.00% | 79.00% | -738.00% | 5.65% | 0.75 | 27.04% | 0.00% | 0.00% | 6.02% | 11.58 | 18.96 | 1.62 | 6.26 |
| YUMC | Yum China Holdings, Inc. | $54.91 | 19.4B | -37% | -60% | -86% | -42% | 19.13 | 3.57 | 1.63 | 11.93 | 279.78 | 5.88 | 17.28% | 12.36% | 7.87% | 18.08% | 15.21% | 9.17% | 0.69 | — | 1.05 | 0.66 | 1.78 | 684.00% | 437.00% | 1765.00% | 4.37% | 0.65 | 11.99% | 1.84% | 35.20% | 7.79% | 14.78 | 25.65 | 1.83 | 4.24 |
About DICK'S Sporting Goods, Inc.
DICK'S Sporting Goods, Inc., together with its subsidiaries, operates as a sporting goods retailer primarily in the eastern United States. The company provides hardlines, including sporting goods equipment, fitness equipment, golf equipment, and hunting and fishing gear products; apparel; and footwear and accessories. It also owns and operates Sporting Goods, Golf Galaxy, Field & Stream, Public Lands, Going Going Gone!, and other specialty concept stores; and DICK'S House of Sports and Golf Galaxy Performance Center, as well as GameChanger, a youth sports mobile application for video streaming, scorekeeping, scheduling, and communications. The company sells its product through e-commerce websites and mobile applications. As of January 29, 2022, it operated 730 DICK'S Sporting Goods stores. The company was formerly known as Dick'S Clothing and Sporting Goods, Inc. and changed its name to DICK'S Sporting Goods, Inc. in April 1999. DICK'S Sporting Goods, Inc. was incorporated in 1948 and is headquartered in Coraopolis, Pennsylvania.
- CEO
- Lauren R. Hobart
- Employees
- 18.6K
- Beta
- 1.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,030.32 ÷ $224.62) − 1 = +358.69% (DCF, example).