Dick’S Sporting Goods, Inc.
$13.21B- Market cap
- $12.62B
- Debt
- +$1.94B
- Cash
- −$1.35B
Capital structure 87% equity / 13% debt · EV / Revenue 0.77x · EV / EBITDA 7.58x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: DKS stock price at discount vs VTRS $134.62 current versus $276.43 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at VTRS's multiple
Implied fair value · at DKS's multiple
Snapshot Sep 8, 11:42 AM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: DKS FY 2026 (ended Jan 31, 2026) · VTRS FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Eight fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 87% equity / 13% debt · EV / Revenue 0.77x · EV / EBITDA 7.58x
Capital structure 57% equity / 43% debt · EV / Revenue 2.25x · EV / EBITDA 1381.02x
VTRS carries the larger enterprise value at $32.18B against $13.21B; DKS trades on the lower EV / Revenue multiple (0.77x vs 2.25x); DKS on the lower EV / EBITDA (7.58x vs 1381.02x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
DICK’S SPORTING GOODS, INC. · implied price per share
Bear
$84.05
Base
$101.80
Bull
$125.76
VIATRIS INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.35x
0.98x
Net debt / EBITDA
Leverage against operating earnings
0.34x
561.72x
Cash and equivalents
Liquid reserves on the balance sheet
$1.35B
$1.32B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Academy Sports & Outdoors, Inc.
DKS vs ASO
FOOT LOCKER, INC.
DKS vs FL
Macy's, Inc.
DKS vs M
lululemon athletica inc.
DKS vs LULU
Victoria's Secret & Co.
DKS vs VSCO
PFIZER INC
DKS vs PFE
Organon & Co.
DKS vs OGN
BRISTOL MYERS SQUIBB CO
DKS vs BMY
AbbVie Inc.
DKS vs ABBV
Merck & Co., Inc.
DKS vs MRK
$1.94B
$14.41B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.