Sprouts Farmers Market, Inc. (SFM) 71.62
Settings for MOS: 18% p.a. and 10 years
MCap: 6.77 Mrd.
EV: 8.46 Mrd.
Divi (TTM): 0%
P/E (TTM): 13.22
P/B (TTM): 4.9
P/REV (TTM): 0.79
P/FCF (TTM): 14.9
Cash/Sh.: 2.7
LT-Dept/FCF (< 3): 3.87
LT-Dept/Sh.: 18.65
ST-Dept/Sh.: 1.9
Fair-Price (R1):
MOS (R1): %
DCF-Value: 96.04
Currency: USD
Report: 2025-12-28
EPS:
EPS-Growth (%):
Future P/E:
| 10y | 5y | 3y | 1y |
|---|
| ROIC average % | 11.6 | 12.2 | 14 | 15 |
|---|
| 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 % | 8.05 | 9.06 | 10 | 10.3 |
|---|
| TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|
| ROIC % | 15 | 15 | 12 | 9 | 10 | 10 | 12 | 7 | 13 | 13 | 11 | 12 |
|---|
| BPS | 14.51 | 14.36 | 13.17 | 11.21 | 9.67 | 8.32 | 7.48 | 4.88 | 4.57 | 4.81 | 4.57 | 5.38 |
|---|
| EPS | 5.42 | 5.36 | 3.79 | 2.53 | 2.41 | 2.12 | 2.44 | 1.25 | 1.23 | 1.17 | 0.84 | 0.84 |
|---|
| RPS | 91.08 | 90.15 | 76.91 | 66.72 | 59.17 | 52.87 | 54.9 | 47.21 | 40.42 | 34.51 | 27.47 | 23.47 |
|---|
| FCFPS | 4.82 | 4.79 | 4.13 | 2.34 | 2.29 | 2.27 | 3.16 | 1.44 | 0.91 | 0.82 | 0.49 | 0.71 |
|---|
| OCFPS | 7.39 | 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) | 95 | 98 | 100 | 102 | 108 | 115 | 118 | 119 | 129 | 135 | 147 | 153 |
|---|
| EbitdaMarge % | 10.3 | 11.3 | 8.4 | 7.6 | 7.7 | 7.6 | 8 | 6.1 | 6.6 | 6.9 | 7.3 | 8.3 |
|---|
| 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 | 2023-07-02 Q2 | 2023-04-02 Q1 |
|---|
| RPS | 22.22 | 22.53 | 22.69 | 22.7 | 19.89 | 19.43 | 18.85 | 18.64 | 16.75 | 16.82 | 16.46 | 16.69 |
|---|
| EPS | 0.93 | 1.23 | 1.37 | 1.83 | 0.79 | 0.91 | 0.95 | 1.13 | 0.49 | 0.64 | 0.65 | 0.73 |
|---|
| BPS | 14.51 | 14.69 | 13.86 | 13.07 | 13.17 | 13.42 | 12.63 | 11.98 | 11.33 | 10.94 | 10.46 | 10.12 |
|---|
| FCFPS | 0.67 | 1.14 | 0.52 | 2.43 | 0.56 | 1.56 | 0.34 | 1.67 | -0.04 | 0.47 | 0.62 | 1.28 |
|---|
| OCFPS | 1.42 | 1.71 | 1.14 | 3.04 | 1.24 | 2.09 | 0.91 | 2.17 | 0.55 | 1.12 | 1.12 | 1.73 |
|---|
| CashPS | 2.66 | 3.3 | 2.67 | 2.9 | 2.64 | 3.09 | 1.77 | 3.09 | 1.99 | 2.47 | 2.52 | 2.84 |
|---|
| totalDeptPS | 20.1 | 19.03 | 17.94 | 17.44 | 16.73 | 16.51 | 16.11 | 16.85 | 16.38 | 16.21 | 15.68 | 15.65 |
|---|
| CapexPS | 0.75 | 0.57 | 0.62 | 0.6 | 0.68 | 0.53 | 0.57 | 0.51 | 0.59 | 0.65 | 0.5 | 0.45 |
|---|