Sprouts Farmers Market, Inc. (SFM) 64.26
Settings for MOS: 18% p.a. and 10 years
MCap: 5.99 Mrd.
EV: 7.87 Mrd.
Divi (TTM): 0%
P/E (TTM): 12.01
P/B (TTM): 4
P/REV (TTM): 0.67
P/FCF (TTM): 17
Cash/Sh.: 2.4
LT-Dept/FCF (< 3): 5.46
LT-Dept/Sh.: 20.63
ST-Dept/Sh.: 1.96
Fair-Price (R1):
MOS (R1): %
DCF-Value: 79.46
Currency: USD
Report: 2025-12-28
EPS:
EPS-Growth (%):
Future P/E:
| 10y | 5y | 3y | 1y |
|---|
| ROIC average % | 11.5 | 12 | 13.67 | 14 |
|---|
| BPS ygrowth % | 10.3 | 13.9 | 14.1 | 9 |
|---|
| EPS ygrowth % | 20.4 | 17 | 30.5 | 41.4 |
|---|
| RPS ygrowth % | 14.4 | 10.4 | 15.1 | 17.2 |
|---|
| FCFPS ygrowth % | 21 | 8.7 | 27.9 | 16 |
|---|
| OCFPS ygrowth % | 16.7 | 11.8 | 28.8 | 14 |
|---|
| Dividend ygrowth % | NAN | NAN | NAN | NAN |
|---|
| SharesOut ygrowth% | -4.4 | -3.6 | -3.2 | -2 |
|---|
| Ebitda average % | 9.16 | 10.32 | 10.87 | 11.2 |
|---|
| TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|
| ROIC % | 14 | 15 | 12 | 9 | 10 | 10 | 12 | 7 | 13 | 13 | 11 | 12 |
|---|
| BPS | 15.97 | 14.36 | 13.17 | 11.21 | 9.67 | 8.32 | 7.48 | 4.88 | 4.57 | 4.81 | 4.57 | 5.38 |
|---|
| EPS | 5.35 | 5.36 | 3.79 | 2.53 | 2.41 | 2.12 | 2.44 | 1.25 | 1.23 | 1.17 | 0.84 | 0.84 |
|---|
| RPS | 95.8 | 90.15 | 76.91 | 66.72 | 59.17 | 52.87 | 54.9 | 47.21 | 40.42 | 34.51 | 27.47 | 23.47 |
|---|
| FCFPS | 3.78 | 4.79 | 4.13 | 2.34 | 2.29 | 2.27 | 3.16 | 1.44 | 0.91 | 0.82 | 0.49 | 0.71 |
|---|
| OCFPS | 7.16 | 7.33 | 6.43 | 4.54 | 3.43 | 3.16 | 4.19 | 2.98 | 2.29 | 2.29 | 1.73 | 1.57 |
|---|
| Divi (Mio) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| SharesOut (Mio) | 93 | 98 | 100 | 102 | 108 | 115 | 118 | 119 | 129 | 135 | 147 | 153 |
|---|
| EbitdaMarge % | 11.2 | 11.3 | 10.1 | 9.5 | 9.5 | 9.4 | 9.5 | 7.6 | 6.6 | 6.9 | 7.3 | 8.3 |
|---|
| 2026-06-28 Q2 | 2026-03-29 Q1 | 2025-12-28 Q4 | 2025-09-28 Q3 | 2025-06-29 Q2 | 2025-03-30 Q1 | 2024-12-31 Q4 | 2024-09-29 Q3 | 2024-06-30 Q2 | 2024-03-31 Q1 | 2023-12-31 Q4 | 2023-10-01 Q3 |
|---|
| RPS | 24.75 | 24.57 | 22.22 | 22.53 | 22.69 | 22.7 | 19.89 | 19.43 | 18.85 | 18.64 | 16.75 | 16.82 |
|---|
| EPS | 1.37 | 1.73 | 0.93 | 1.23 | 1.37 | 1.83 | 0.79 | 0.91 | 0.95 | 1.13 | 0.49 | 0.64 |
|---|
| BPS | 15.97 | 15.13 | 14.51 | 14.69 | 13.86 | 13.07 | 13.17 | 13.42 | 12.63 | 11.98 | 11.33 | 10.94 |
|---|
| FCFPS | 0.48 | 1.41 | 0.67 | 1.14 | 0.52 | 2.43 | 0.56 | 1.56 | 0.34 | 1.67 | -0.04 | 0.47 |
|---|
| OCFPS | 1.42 | 2.48 | 1.42 | 1.71 | 1.14 | 3.04 | 1.24 | 2.09 | 0.91 | 2.17 | 0.55 | 1.12 |
|---|
| CashPS | 2.38 | 2.66 | 2.66 | 3.3 | 2.67 | 2.9 | 2.64 | 3.09 | 1.77 | 3.09 | 1.99 | 2.47 |
|---|
| totalDeptPS | 22.41 | 21.74 | 20.1 | 19.03 | 17.94 | 17.44 | 16.73 | 16.51 | 16.11 | 16.85 | 16.38 | 16.21 |
|---|
| CapexPS | 0.94 | 1.07 | 0.75 | 0.57 | 0.62 | 0.6 | 0.68 | 0.53 | 0.57 | 0.51 | 0.59 | 0.65 |
|---|