Smith & Wesson Brands, Inc. (SWBI) Analyst Estimates Quarterly - Discounting Cash Flows
SWBI
Smith & Wesson Brands, Inc.
SWBI (NASDAQ)
Period Ending: 2027
04-30
2027
01-31
2026
10-31
2026
07-31
2026
04-30
2026
01-31
2025
10-31
2025
07-31
2025
04-30
2025
01-31
2024
10-31
2024
07-31
2024
04-30
2024
01-31
2023
10-30
2023
07-30
2023
04-29
2023
01-30
2022
10-30
2022
07-30
2022
04-29
2022
01-30
2021
10-30
2021
07-30
2021
04-29
2021
01-30
2020
10-30
2020
07-30
2020
04-29
2020
01-30
2019
10-30
2019
07-30
2019
04-29
2019
01-30
2018
10-30
2018
07-30
2018
04-29
2018
01-30
2017
10-30
2017
07-30
2017
04-29
2017
01-30
2016
10-30
2016
07-30
2016
04-29
2016
01-30
2015
10-30
2015
07-30
2015
04-29
2015
01-30
2014
10-30
2014
07-30
2014
04-29
2014
01-30
2013
10-30
2013
07-30
2013
04-29
2013
01-30
2012
10-30
2012
07-30
2012
04-29
2011
07-30
2010
10-30
2010
07-30
2010
04-29
2010
01-30
2009
10-30
2009
07-30
2009
04-29
2009
01-30
2008
10-30
2008
07-30
2008
04-29
2008
01-30
2007
10-30
2007
07-30
2007
04-29
2007
01-30
2006
10-30
2006
07-30
2006
04-29
2006
01-30
2005
10-30
Number of Analysts
1234
2 3 3 3 3 3 2 2 3 3 1 2 1 1 1 1 1 1 1 6 7 6 6 6 6 10 10 9 10 12 14 10 11 10 14 9 15 17 7 14 11 9 12 10 18 18 17 13 12 15 8 11 15 15 14 10 14 20 12 10 18 18 13 17 10 14 11 19 16 7 13 15 15 14 12 17 19 15
Estimated Revenue
Low
1234
125.2 123.2 78.64 151.2 119.3 132.5 102.2 155.1 130.4 122.3 100.3 137.5 124.5 144.5 128.9 178.7 197 263.3 276.8 258.1 235.2 221.5 199.7 216.2 186.1 148.5 126.5 168.1 159.9 103.1 136.2 110.2 83.97 168.9 139 149.5 146.8 137.4 137.6 135.6 85.95 106.4 124.1 86.16 61.97 101.3 111.9 92.56 111.4 121.6 143 284.4 109.2 79.78 70.57 72.86 140.8 60.73 93.06 78.65 77.37 80.97 66.36 55.25 92.27 80.72 65.82 71 47.6 46.57 52.99 43.49 50.24 32.92 31.4 39.37 41.49 26.12
Average
1234
125.6 123.7 79.23 152.4 119.5 133.5 102.5 156.8 133.6 123.8 100.9 138.4 125.4 145.4 129.8 179.8 198.3 265 278.6 259.8 236.7 223 201 217.6 187.3 149.5 127.3 169.2 160.9 128.9 170.3 137.7 105 211.1 173.7 186.8 183.5 171.8 172 169.4 107.4 133 155.1 107.7 77.46 126.6 139.8 115.7 139.3 152 178.7 355.5 136.6 99.73 88.22 91.07 176 75.91 116.3 98.32 96.72 101.2 82.95 69.06 115.3 100.9 82.28 88.75 59.5 58.21 66.24 54.37 62.8 41.15 39.24 49.21 51.87 32.65
High
1234
126 124.4 79.54 154.4 119.6 134.9 102.8 158.5 135.5 125.8 101.6 139.3 126.2 146.4 130.6 181 199.6 266.7 280.4 261.5 238.2 224.4 202.3 219 188.5 150.5 128.2 170.3 161.9 154.6 204.4 165.2 126 253.4 208.5 224.2 220.2 206.2 206.4 203.3 128.9 159.6 186.2 129.2 92.95 151.9 167.8 138.8 167.2 182.4 214.5 426.6 163.9 119.7 105.9 109.3 211.2 91.09 139.6 118 116.1 121.5 99.54 82.88 138.4 121.1 98.73 106.5 71.4 69.85 79.49 65.24 75.36 49.37 47.09 59.05 62.24 39.18
Estimated EBITDA
Low
1234
27.55 27.11 17.3 33.26 26.25 29.15 22.49 55.27 28.68 78.83 76.8 50.25 73.17 71.67 69.82 45.68 66.51 65.15 74.67 42.46 31.95 54.31 -40.05 21.79 8.9 14.56 8.93 4.85 11.16 17.94 9.59 10.77 6.63 12.4 22.48 39.48 39.85 40.4 41.89 25.71 19.1 19.63 32.31 10.61 10.1 24.45 30.65 23.34 18.2 38.23 38.54 30.45 28.7 13.52 9.11 9.92 11.49 8.43 11.42 6.11 16.22 8.12 10.12 3.25 -178.1 7.87 3.03 0.411 5.24 6.53 7.2 3.23 5.96 4.58 4.8 2.68 2.34 4.36
Average
1234
27.63 27.22 17.43 33.53 26.28 29.38 22.56 69.09 29.39 98.54 96 62.81 91.46 89.58 87.27 57.1 83.14 81.44 93.34 53.08 39.94 67.89 -33.37 27.24 11.13 18.2 11.16 6.06 13.96 22.43 11.99 13.47 8.28 15.51 28.11 49.34 49.81 50.5 52.37 32.14 23.88 24.54 40.39 13.26 12.63 30.56 38.31 29.18 22.75 47.78 48.17 38.07 35.87 16.9 11.38 12.4 14.36 10.54 14.27 7.63 20.28 10.15 12.65 4.07 -148.5 9.83 3.79 0.514 6.55 8.16 8.99 4.04 7.45 5.72 5.99 3.35 2.92 5.45
High
1234
27.72 27.37 17.5 33.97 26.31 29.68 22.62 82.91 29.81 118.2 115.2 75.37 109.7 107.5 104.7 68.52 99.77 97.73 112 63.69 47.93 81.47 -26.7 32.69 13.35 21.84 13.39 7.28 16.75 26.91 14.39 16.16 9.94 18.61 33.73 59.21 59.78 60.6 62.84 38.57 28.66 29.44 48.47 15.91 15.16 36.67 45.97 35.01 27.3 57.34 57.81 45.68 43.05 20.28 13.66 14.88 17.23 12.65 17.12 9.16 24.33 12.18 15.18 4.88 -118.8 11.8 4.55 0.616 7.86 9.79 10.79 4.85 8.94 6.86 7.19 4.03 3.51 6.54
Estimated EBIT
Low
1234
21.11 20.77 13.26 25.49 20.12 22.34 17.24 46.05 21.98 72.9 71.77 41.87 64.68 66.27 65.25 38.06 58.8 60.25 69.79 38.58 29.68 45.29 -49.91 11.27 2.79 1.29 5.04 -1.63 5.7 9.95 5.78 4.09 3.01 -6.28 18.22 32.13 32.78 34.88 35.4 21.5 13.07 14.31 25.59 6.91 6.19 19.79 28.28 19.75 15.35 34.14 37.49 19.51 21.3 12.24 9.3 7.59 6.74 4.23 11.02 1.69 7.91 5.88 7.99 2.02 -180.5 6.43 2.64 0.331 4.36 6.1 6.13 2.89 5.23 4.03 3.97 1.89 1.43 3.85
Average
1234
21.18 20.86 13.36 25.7 20.14 22.52 17.29 57.56 22.52 91.13 89.72 52.33 80.85 82.84 81.56 47.57 73.5 75.31 87.23 48.23 37.1 56.61 -41.59 14.08 3.49 1.62 6.31 -1.36 7.12 12.43 7.22 5.11 3.77 -5.24 22.77 40.17 40.98 43.6 44.25 26.87 16.34 17.89 31.99 8.63 7.74 24.74 35.35 24.68 19.18 42.68 46.87 24.39 26.62 15.3 11.63 9.49 8.42 5.28 13.78 2.12 9.89 7.35 9.98 2.52 -150.5 8.03 3.29 0.413 5.44 7.63 7.67 3.62 6.53 5.04 4.96 2.37 1.78 4.82
High
1234
21.24 20.98 13.41 26.04 20.17 22.75 17.34 69.08 22.85 109.4 107.7 62.8 97.02 99.41 97.87 57.09 88.2 90.37 104.7 57.87 44.51 67.93 -33.27 16.9 4.19 1.94 7.57 -1.08 8.54 14.92 8.67 6.13 4.52 -4.19 27.32 48.2 49.17 52.33 53.1 32.25 19.6 21.47 38.39 10.36 9.29 29.69 42.42 29.62 23.02 51.21 56.24 29.27 31.95 18.36 13.95 11.39 10.11 6.34 16.53 2.54 11.86 8.82 11.98 3.02 -120.4 9.64 3.95 0.496 6.53 9.16 9.2 4.34 7.84 6.05 5.95 2.84 2.14 5.78
Estimated Net Income
Low
1234
2.01 1.04 -4.64 9.26 0.895 5.42 -1.34 35.41 3.44 56.11 55.03 32.19 50.38 51.01 50.03 29.26 45.8 46.37 53.5 29.95 22.64 33.48 -50.2 5.92 0.739 -3.58 3.24 -4.58 3.35 5.64 2.7 7.98 1.22 -4.25 11.2 20.77 22.06 21.66 22.18 13.48 7.48 6.92 15.01 3.57 2.89 11.18 16.45 13.19 9.06 18.83 20.13 10.14 16.95 6.96 4.52 3.28 1.44 3.98 3.74 2.09 9.46 4.43 4.94 1.04 -144.1 2.32 1.16 -2.89 1.96 2.92 3.32 1.24 2.79 2.31 2.52 1.13 0.798 2.15
Average
1234
2.02 1.05 -4.63 11.21 0.896 6.87 -0.896 44.26 4.92 70.14 68.79 40.24 62.98 63.76 62.53 36.58 57.25 57.97 66.88 37.43 28.3 41.85 -41.84 7.4 0.924 -2.98 4.05 -3.82 4.19 7.05 3.37 9.97 1.52 -3.54 14 25.96 27.57 27.08 27.73 16.84 9.35 8.65 18.76 4.47 3.61 13.97 20.56 16.49 11.32 23.54 25.17 12.67 21.18 8.7 5.65 4.09 1.8 4.97 4.68 2.62 11.83 5.53 6.18 1.3 -120.1 2.9 1.45 -2.41 2.45 3.65 4.15 1.55 3.49 2.89 3.15 1.41 0.997 2.69
High
1234
2.02 1.05 -4.63 13.16 0.898 8.33 -0.448 53.11 5.91 84.17 82.54 48.28 75.57 76.52 75.04 43.9 68.7 69.56 80.26 44.92 33.96 50.22 -33.47 8.88 1.11 -2.39 4.86 -3.05 5.03 8.46 4.05 11.97 1.83 -2.83 16.8 31.16 33.08 32.49 33.27 20.21 11.22 10.38 22.51 5.36 4.33 16.77 24.67 19.78 13.59 28.24 30.2 15.21 25.42 10.44 6.78 4.91 2.15 5.96 5.61 3.14 14.19 6.64 7.42 1.55 -96.05 3.48 1.74 -1.93 2.94 4.38 4.98 1.86 4.19 3.47 3.78 1.7 1.2 3.22
Estimated SGA Expenses
Low
1234
21.42 21.07 13.45 25.86 20.41 22.67 17.49 33.58 22.3 20.62 17.13 30.52 34.48 18.74 15.57 27.75 31.35 17.04 16.65 13.22 10.71 33.45 23.01 42.46 24.25 49.2 14.71 14.41 13.33 18.1 9.05 15.25 9.32 38.39 12.35 20.02 19 15.74 14.8 9.64 11.52 8.37 12.72 7.1 7.82 10.71 10.35 10.88 10.76 11.27 10.73 26 16.5 7.37 7.33 13.82 33.83 15.76 19.76 19.29 15.93 6.35 12.04 7.18 15.78 18.88 6.14 16.84 10.71 10.57 10.63 10.46 10.12 7.29 6.87 9.4 10.6 3.79
Average
1234
21.48 21.16 13.55 26.07 20.43 22.84 17.54 41.97 22.85 25.77 21.41 38.15 43.1 23.43 19.46 34.69 39.18 21.3 20.82 16.52 13.38 41.82 28.77 53.08 30.31 61.5 18.38 18.02 16.67 22.62 11.31 19.06 11.65 47.99 15.44 25.03 23.75 19.67 18.5 12.05 14.4 10.46 15.91 8.88 9.77 13.39 12.94 13.61 13.45 14.09 13.42 32.51 20.62 9.22 9.16 17.28 42.28 19.7 24.71 24.12 19.91 7.94 15.05 8.97 19.73 23.6 7.68 21.05 13.39 13.21 13.29 13.07 12.65 9.11 8.58 11.74 13.25 4.74
High
1234
21.55 21.28 13.61 26.41 20.46 23.08 17.59 50.36 23.18 30.92 25.69 45.79 51.72 28.11 23.36 41.62 47.02 25.56 24.98 19.83 16.06 50.18 34.52 63.69 36.37 73.8 22.06 21.62 20 27.15 13.58 22.87 13.98 57.59 18.53 30.03 28.5 23.61 22.2 14.46 17.28 12.56 19.09 10.65 11.73 16.06 15.53 16.33 16.14 16.91 16.1 39.01 24.75 11.06 10.99 20.73 50.74 23.64 29.65 28.94 23.89 9.53 18.07 10.76 23.67 28.31 9.21 25.26 16.07 15.85 15.95 15.69 15.18 10.93 10.3 14.09 15.91 5.69
Estimated EPS
Low
1234
0.045 0.023 -0.103 0.207 0.02 0.121 -0.03 0.345 0.077 0.167 0.093 0.288 0.228 0.436 0.203 0.659 0.823 1.27 1.25 1.07 0.803 0.623 0.384 0.303 0.178 0.052 0.052 0.122 0.09 0.09 0.04 0.06 0.03 0.14 0.15 0.35 0.35 0.35 0.34 0.17 0.12 0.11 0.24 0.04 0.04 0.19 0.26 0.18 0.11 0.26 0.35 0.16 0.19 0.07 0.06 0.03 0.05 0.03 0.04 0.01 0.06 0.04 0.08 0.01 0.05 0.07 0.02 -0.1 0.04 0.06 0.06 0.03 0.09 0.05 0.05 0.05 0.06 0.02
Average
1234
0.045 0.023 -0.103 0.25 0.02 0.153 -0.02 0.355 0.11 0.18 0.093 0.29 0.23 0.44 0.205 0.665 0.83 1.29 1.26 1.08 0.81 0.628 0.387 0.306 0.18 0.052 0.052 0.123 0.091 0.11 0.04 0.07 0.03 0.18 0.19 0.44 0.44 0.44 0.42 0.21 0.15 0.13 0.3 0.06 0.05 0.24 0.32 0.23 0.14 0.32 0.44 0.2 0.24 0.09 0.08 0.04 0.06 0.04 0.04 0.01 0.08 0.04 0.1 0.01 0.06 0.09 0.02 -0.08 0.05 0.07 0.08 0.04 0.11 0.06 0.06 0.06 0.07 0.03
High
1234
0.045 0.023 -0.103 0.293 0.02 0.186 -0.01 0.365 0.132 0.193 0.094 0.292 0.232 0.444 0.207 0.671 0.837 1.31 1.27 1.09 0.817 0.633 0.39 0.308 0.181 0.053 0.053 0.124 0.092 0.13 0.05 0.08 0.04 0.22 0.22 0.53 0.53 0.53 0.5 0.25 0.18 0.16 0.36 0.07 0.06 0.29 0.38 0.28 0.17 0.38 0.53 0.24 0.29 0.11 0.09 0.04 0.08 0.05 0.05 0.01 0.1 0.05 0.12 0.01 0.08 0.11 0.03 -0.06 0.06 0.08 0.1 0.05 0.13 0.07 0.07 0.08 0.09 0.04
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program