Editor’s note: Seeking Alpha is proud to welcome Evan Rodick as a new contributor. It’s easy to become a Seeking Alpha contributor and earn money for your best investment ideas. Active contributors also get free access to SA Premium. Click

EXTREME-PHOTOGRAPHER

Academy Sports + Outdoors 268 stores across 18 states in the Southeast

Academy Sports + Outdoors Q4 Earnings Report

Academy Sports + Outdoors expansion opportunities in in-fill, adjacent, and new geographies

Academy Sports + Outdoors Q4 Earnings Report

Academy Sports + Outdoors growth trajectory in number of stores compared with Home Depot, Lowe's, Petco, Best Buy, and Dick's Sporting Goods

Created by Author using data from annual reports and company histories

Projected earnings per share for Academy Sports and Outdoors

Author’s projections

Max = $23.75 Year 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047 2048 2049 2050 2051 2052 2053 2054 2055 2056 2057 2058 2059 2060 2061 2062 2063 2064 2065 2066 2067 2068 2069 2070 2071 2072
Min = $7.12 Actual EPS $0.29 $0.00 $1.60 $3.79 $7.12
c = 0.115 Forecasted EPS $7.71 $8.32 $8.95 $9.60 $10.26 $10.94 $11.62 $12.30 $12.98 $13.65 $14.31 $14.96 $15.59 $16.19 $16.77 $17.32 $17.85 $18.34 $18.81 $19.24 $19.65 $20.03 $20.37 $20.69 $20.99 $21.25 $21.50 $21.72 $21.93 $22.11 $22.28 $22.43 $22.57 $22.69 $22.80 $22.90 $22.99 $23.07 $23.14 $23.21 $23.26 $23.32 $23.36 $23.40 $23.44 $23.47 $23.50 $23.53 $23.55 $23.58
Discount rate = 7% Sum of Discounted Earnings = $201.33 Discounted EPS $7.20 $7.26 $7.30 $7.32 $7.32 $7.29 $7.24 $7.16 $7.06 $6.94 $6.80 $6.64 $6.47 $6.28 $6.08 $5.87 $5.65 $5.43 $5.20 $4.97 $4.75 $4.52 $4.30 $4.08 $3.87 $3.66 $3.46 $3.27 $3.08 $2.90 $2.74 $2.57 $2.42 $2.27 $2.14 $2.00 $1.88 $1.76 $1.65 $1.55 $1.45 $1.36 $1.27 $1.19 $1.12 $1.04 $0.98 $0.91 $0.86 $0.80