Last Price$199.0(5.7%)
Market Cap$16.1B
LTM ROIC - WACC
7.4%
5Y avg
11.3%
Specialty Retail industry
median
(4.5%)
Stock quality & Intrinsic value
6/10
0.9% undervalued
DICK'S Sporting Goods, Inc. ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Jan'06 | Feb'07 | Feb'08 | Jan'09 | Jan'10 | Jan'11 | Jan'12 | Feb'13 | Feb'14 | Jan'15 | Jan'16 | Jan'17 | Feb'18 | Feb'19 | Feb'20 | Jan'21 | Jan'22 | Jan'23 | Feb'24 | Feb'25 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | (0.4%) | 2.4% | 3.4% | (11.5%) | (0.1%) | 3.9% | 7.8% | 9.6% | 7.3% | 6.6% | 4.6% | 0.9% | 0.7% | 1.8% | 1.8% | 6.1% | 27.0% | 14.4% | 9.5% | 9.8% |
Overvalued or undervalued?
Check the intrinsic value for DKS
and see if it's the right time to invest.
DICK'S Sporting Goods, Inc. (DKS) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
DICK'S Sporting Goods, Inc.DKS
7.4%
3.5%
13.8%
8.7%
Median Peer Set
8.5%
17.6%
34.5%
8.8%
AutoZone, Inc.AZO
28.5%
5.9%
12.6%
14.4%
MercadoLibre, Inc.MELI
28.1%
43.6%
91.9%
9.2%
O'Reilly Automotive, Inc.ORLY
25.0%
5.7%
5.4%
14.3%
JD.com, Inc.JD
22.3%
(1.6%)
119.8%
2.2%
Carvana Co.CVNA
9.3%
26.9%
(58.3%)
1.5%
Amazon.com, Inc.AMZN
7.7%
11.0%
91.9%
9.3%
Alibaba Group Holding LimitedBABA
6.1%
3.5%
7.5%
8.5%
Sea LimitedSE
(4.2%)
28.8%
174.1%
2.6%
Coupang, Inc.CPNG
(8.4%)
24.1%
(88.7%)
0.5%
PDD Holdings Inc.PDD
(144.6%)
80.0%
56.5%
24.2%
DKS key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Jan'06 | Feb'07 | Feb'08 | Jan'09 | Jan'10 | Jan'11 | Jan'12 | Feb'13 | Feb'14 | Jan'15 | Jan'16 | Jan'17 | Feb'18 | Feb'19 | Feb'20 | Jan'21 | Jan'22 | Jan'23 | Feb'24 | Feb'25 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 2,625.0 24.4% | 3,114.2 18.6% | 3,888.4 24.9% | 4,130.1 6.2% | 4,412.8 6.8% | 4,871.5 10.4% | 5,211.8 7.0% | 5,836.1 12.0% | 6,213.2 6.5% | 6,814.5 9.7% | 7,271.0 6.7% | 7,922.0 9.0% | 8,590.5 8.4% | 8,436.6 (1.8%) | 8,750.7 3.7% | 9,584.0 9.5% | 12,293.4 28.3% | 12,368.2 0.6% | 12,984.4 5.0% | 13,442.8 3.5% |
| Cost of Goods Sold (COGS) | 1,887.3 | 2,217.5 | 2,730.4 | 2,946.1 | 3,195.9 | 3,422.5 | 3,616.9 | 3,999.0 | 4,269.2 | 4,727.8 | 5,088.1 | 5,556.2 | 6,101.4 | 5,998.8 | 6,196.2 | 6,533.3 | 7,581.5 | 8,083.6 | 8,438.7 | 8,617.2 |
% margin | 737.6 28.1% | 896.7 28.8% | 1,158.1 29.8% | 1,184.0 28.7% | 1,216.9 27.6% | 1,449.0 29.7% | 1,594.9 30.6% | 1,837.2 31.5% | 1,944.0 31.3% | 2,086.7 30.6% | 2,182.9 30.0% | 2,365.8 29.9% | 2,489.1 29.0% | 2,437.8 28.9% | 2,554.6 29.2% | 3,050.7 31.8% | 4,711.9 38.3% | 4,284.6 34.6% | 4,545.7 35.0% | 4,825.7 35.9% |
| Operating Expenses | 567.1 | 699.0 | 889.2 | 1,137.8 | 981.3 | 1,139.8 | 1,162.9 | 1,313.5 | 1,407.1 | 1,532.6 | 1,647.7 | 1,915.9 | 2,011.5 | 1,993.0 | 2,178.9 | 2,309.2 | 2,677.4 | 2,821.5 | 3,263.4 | 3,294.3 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 567.1 | 699.0 | 889.2 | 944.4 | 981.3 | 1,139.8 | 1,162.9 | 1,297.4 | 1,386.3 | 1,502.1 | 1,613.1 | 1,875.6 | 1,982.4 | 1,986.6 | 2,173.7 | 2,298.5 | 2,664.1 | 2,805.5 | 3,204.1 | 3,294.3 |
% margin | 132.7 5.1% | 197.7 6.3% | 268.8 6.9% | 30.4 0.7% | 225.6 5.1% | 309.2 6.3% | 432.0 8.3% | 523.7 9.0% | 536.8 8.6% | 554.1 8.1% | 535.2 7.4% | 449.9 5.7% | 477.6 5.6% | 444.7 5.3% | 375.6 4.3% | 741.5 7.7% | 2,034.5 16.5% | 1,463.0 11.8% | 1,282.4 9.9% | 1,473.9 11.0% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.1 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.0 | 48.8 | 57.8 | 95.2 | 0.0 | 0.0 |
| Interest Expense | 13.0 | 10.0 | 11.3 | 11.0 | 2.4 | 14.0 | 13.9 | 6.0 | 2.9 | 3.2 | 4.0 | 5.9 | 8.0 | 10.2 | 17.0 | 48.8 | 57.8 | 95.2 | 58.0 | 53.0 |
| Pre-tax Income | 121.6 | 187.7 | 257.5 | 21.8 | 223.2 | 297.5 | 432.0 | 489.8 | 546.1 | 556.0 | 530.9 | 458.4 | 501.3 | 431.9 | 407.7 | 711.7 | 1,994.4 | 1,383.7 | 1,318.2 | 1,519.0 |
% effective tax rate | 48.7 40.0% | 75.1 40.0% | 102.5 39.8% | 56.9 261.2% | 87.8 39.3% | 115.4 38.8% | 168.1 38.9% | 199.1 40.7% | 208.5 38.2% | 211.8 38.1% | 200.5 37.8% | 171.0 37.3% | 177.9 35.5% | 112.1 25.9% | 110.2 27.0% | 181.5 25.5% | 474.6 23.8% | 340.6 24.6% | 271.6 20.6% | 353.7 23.3% |
% margin | 73.0 2.8% | 112.6 3.6% | 155.0 4.0% | (35.1) (0.8%) | 135.4 3.1% | 182.1 3.7% | 263.9 5.1% | 290.7 5.0% | 337.6 5.4% | 344.2 5.1% | 330.4 4.5% | 287.4 3.6% | 323.4 3.8% | 319.9 3.8% | 297.5 3.4% | 530.3 5.5% | 1,519.9 12.4% | 1,043.1 8.4% | 1,046.5 8.1% | 1,165.3 8.7% |
| EPS | 0.74 | 1.10 | 1.42 | (0.31) | 1.20 | 1.57 | 2.19 | 2.39 | 2.75 | 2.89 | 2.87 | 2.59 | 3.02 | 3.27 | 3.40 | 6.29 | 18.27 | 13.43 | 12.72 | 14.48 |
| Diluted EPS | 0.68 | 1.01 | 1.33 | (0.31) | 1.15 | 1.50 | 2.10 | 2.31 | 2.69 | 2.84 | 2.83 | 2.56 | 3.01 | 3.24 | 3.34 | 5.72 | 13.87 | 10.78 | 12.18 | 14.05 |
% margin | 184.5 7.0% | 252.6 8.1% | 343.9 8.8% | 123.6 3.0% | 328.7 7.4% | 421.9 8.7% | 562.5 10.8% | 621.0 10.6% | 704.0 11.3% | 753.9 11.1% | 728.5 10.0% | 779.2 9.8% | 747.0 8.7% | 671.8 8.0% | 745.8 8.5% | 1,046.3 10.9% | 2,371.7 19.3% | 1,813.7 14.7% | 1,731.5 13.3% | 1,473.9 11.0% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is DICK'S Sporting Goods, Inc.'s ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is 7.4%, based on the financial report for Feb 01, 2025 (Q1’2025). The average annual ROIC - WACC for DICK'S Sporting Goods, Inc. have been 14.0% over the past three years, and 11.9% over the past five years.
2) Is DICK'S Sporting Goods, Inc.'s ROIC - WACC Good?
As of today, DICK'S Sporting Goods, Inc.'s ROIC - WACC is 7.4%, which is higher than industry median of (4.5%). It indicates that DICK'S Sporting Goods, Inc.'s ROIC - WACC is Good.