The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$43.57Fair value$107.99Bull$159.30
FairClose
52-week traded range
52W low $65.5652W high $137.72
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sprouts Farmers Market closed at $72.76, 32.6% below the consensus fair value of $107.99 drawn from 8 valuation models.
Financial DNA score 68/100 — Strong. P/E of 13.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$94.14
+29.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$43.57
-40.1%
√(22.5 × EPS × BVPS)
EPS=5.31, BVPS=15.89 · outside Graham range (P/E 13.7, P/B 4.6) — asset-light, treat as a rough floor
P/E Fair Value
$106.20
+46.0%
EPS × 20x (sector P/E)
EPS=5.31, Sector P/E=20x
Peter Lynch (PEG)
$159.30
+118.9%
EPS × Growth% (PEG = 1 is fair)
EPS=5.31, g=30%
EV/EBITDA
$154.02
+111.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=843.88M
Book Value (P/B)
$114.74
+57.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15.89, ROE=34.9%, g=6%, r=10%
Reverse DCF
$72.76
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2% | Historical: 37.5%
Margin of Safety
$60.98
-16.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=81.3, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.