Smith & Wesson Brands, Inc. logo SWBI - Smith & Wesson Brands, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 2
HOLD 2
SELL 0
STRONG
SELL
0
| PRICE TARGET: $16.50 DETAILS
HIGH: $16.50
LOW: $16.50
MEDIAN: $16.50
CONSENSUS: $16.50
UPSIDE: 20.35%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Undervalued Strong
Trading 51.7% below fair value
Current Price $13.71
Bear Case $23.22 69.4% upside ($23.22 - $13.71) / $13.71 = 69.4% $1.29 × 18x
Fair Value $28.38 107.0% upside ($28.38 - $13.71) / $13.71 = 107.0% $1.29 × 22x
Bull Case $33.54 144.6% upside ($33.54 - $13.71) / $13.71 = 144.6% $1.29 × 26x

Adjust Assumptions

22.0x
1.29$

Key Value Driver

Through-cycle normalized EPS ($1.29)

Implied Market Multiple 10.6x

Plain-Language Summary

Using 7-year normalized EPS of $1.29 at a 22x cycle multiple, the base-case value is $28.38 per share. P/TBV cross-check: 1.7x.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing