Camping World Holdings, Inc. (CWH)

Retail-Auto Dealers & Gasoline Stations

Latest Price

$5.00

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

4.90

P/B Ratio

1.02

Valuation metrics

EPS: $3.09

Book value / share: $5.71

Formula: √(22.5 × EPS × BVPS)

Graham Number

$19.93

+346% upside

Norm. op. income: $267M (median of 7yr)

Tax rate: 14%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$25.76

+476% upside

Base FCF: $413M (median of recent 4yr)

Growth: 25%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$737.14

+16391% upside

EPS: $3.09

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$46.35

+937% upside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	5.53M	$42.0M	13.04%	+193.0K	2026-06-30
Nantahala Capital Management, LLC	4.55M	$34.0M	10.73%	-708.2K	2026-06-30
Wolf Hill Capital Management, LP	4.26M	$32.0M	10.05%	+3.50M	2026-06-30
Goldman Sachs Group Inc	3.81M	$29.0M	8.98%	-2.9K	2026-06-30
Bank of America Corp	3.78M	$28.0M	8.91%	+3.11M	2026-06-30
Citadel Advisors LLC	3.61M	$27.0M	8.50%	+1.60M	2026-06-30
Vanguard Capital Management LLC	2.74M	$20.0M	6.45%	+75.9K	2026-06-30
D. E. Shaw & Co., Inc.	2.61M	$19.0M	6.16%	+750.2K	2026-06-30
Jane Street Group, LLC	2.53M	$19.0M	5.97%	+564.3K	2026-06-30
Philosophy Capital Management LLC	2.41M	$22.0M	5.68%	-251.8K	2026-06-30