Saturday 17 October 2026 Export CWH’s income statement to Excel — free account

Camping World

CWH Consumer Cyclical Auto & Truck Dealerships

Camping World’s revenue for fiscal 2025 (year ended December 2025) was $6.4 billion, up 4.41% from fiscal 2024. In the quarter to June 2026, revenue fell 2.12%, EPS fell 12.5%, free cash flow grew 168.0% and total debt fell 6.46%, each against the same quarter a year earlier.

4.50 0.07 −1.53%

Follow CWH

Alert me

Market cap: $472.1M
P/E: 0.0×
Fwd P/E: 13.9×
Dividend yield: 2.78%
F-score: 2/9
Altman Z: 1.57
Beneish M: −2.17
Dividend safety: 0/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 6.97%

Capital & Financial Ratios $m

Market Cap 472.06

Revenue 6,268.32

Net Income (121.43)

Free Cash Flow 242.78

Net Debt 1,305.35

Current Ratio 1.22

Debt/Equity 3.84

P/E ratio 0.00

Fwd P/E 13.90

P/S ratio 0.05

P/B ratio 0.72

Past 5Y EPS Growth —

This Y EPS Growth (5.57%)

Next Y EPS Growth 241.19%

Next Y revenue growth (4.02%)

Next 5Y EPS Growth 78.47%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 0.63%

10-year low 10-year high

P/B against its own 10 years 0.20%

10-year low 10-year high

EV/Sales against its own 10 years 0.28%

10-year low 10-year high

EV/FCF against its own 10 years 30.43%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate 0.13

Annual Dividend Yield 2.78%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	Powerpack
2025	0.62	0.13 0.13 0.13 0.13
2024	0.50	0.13 0.13 0.13 0.13
2023	1.50	0.63 0.63 0.13 0.13
2022	2.50	0.63 0.63 0.63 0.63
2021	1.25	0.14 0.25 0.50 0.50
2020	0.17	0.08 0.07 0.09 0.14
2019	0.24	0.08 0.08 0.08 0.07
2018	0.08	0.07 0.07 0.08 0.07
2017	0.08	0.08 0.07 0.07 0.20
2016	0.08	0.08

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	40	208	215	224
Receivables	128	120	170	162
Inventory	2,043	1,822	2,112	1,860
Other	90	63	54	139
	2,349	2,271	2,618	2,454

	2023	2024	2025	Q'26
Payables	134	145	148	254
ST’ Debt	22	23	58	28
Other	99	71	81	82
	1,948	1,681	2,183	2,009

Compound Annual Growth %

	10y	5y	3y
Sales	6.87%	3.18%	(2.95%)
Cash Flow	0.00%	0.00%	0.00%
Earnings	0.00%	0.00%	0.00%
Book Value	0.00%	0.00%	14.50%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	1,355	1,934	—	—	—
’25	1,414	1,976	1,806	1,174	6,369
’24	1,364	1,807	1,725	1,204	6,100
’23	1,487	1,901	1,730	1,109	6,227
’22	1,662	2,169	1,856	1,280	6,967
’21	1,558	2,062	1,917	1,378	6,914
’20	1,027	1,607	1,679	1,134	5,447

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(66)	399	—	—	—
’25	(232)	188	140	(227)	(132)
’24	(68)	152	324	(163)	245
’23	199	29	315	(232)	311
’22	(210)	394	340	(334)	190
’21	88	372	112	(418)	154
’20	(15)	531	413	(181)	748

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(49)	384	—	—	—
’25	(297)	143	100	(192)	(246)
’24	(69)	140	322	(184)	209
’23	179	(5)	246	(265)	154
’22	(259)	353	277	(384)	(13)
’21	52	313	58	(517)	(94)
’20	(24)	526	412	(243)	672

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.26)	0.42	—	—	—
’25	(0.21)	0.48	(0.64)	(1.07)	(1.43)
’24	(0.51)	0.22	0.09	(0.56)	(0.80)
’23	0.05	0.64	0.32	(0.49)	0.55
’22	1.02	2.01	0.97	(0.79)	3.22
’21	1.40	2.33	1.72	0.54	6.07
’20	(0.22)	1.54	1.44	0.34	3.09

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	20.45	26.30	11.01	7.12	3.40	25.69	20.55	16.18	17.29	9.49	Analyst estimates 2026–2028 Powerpack
	High	33.59	47.62	47.09	16.12	42.49	49.20	41.70	32.88	28.72	24.37
People
People	Employees	7,511	10,576	12,946	12,207	11,947	13,084	13,411	12,656	13,060	11,427
	Revenue/emp, $m	0.47	0.40	0.37	0.40	0.46	0.53	0.52	0.49	0.47	0.56
Income, $m
Income, $m	Revenue	3,516	4,280	4,792	4,892	5,447	6,914	6,967	6,227	6,100	6,369
	Gross margin, %	28.26	28.99	28.44	26.32	31.26	35.53	32.47	30.17	29.93	29.47
	EBT	204	386	96	(91)	402	734	450	49	(90)	120
	EBT margin, %	5.81	9.01	2.01	(1.85)	7.38	10.62	6.46	0.79	(1.48)	1.89
	Net income	198	231	66	(120)	344	642	338	53	(79)	(106)
	Depreciation	26	32	90	61	53	68	83	71	84	98
Per share, $
Per share, $	Revenue	187.38	160.76	129.57	131.12	138.30	153.61	164.37	139.53	127.07	101.54
	Earnings	10.58	(0.70)	0.28	(1.62)	3.11	6.19	3.23	0.70	(0.80)	(1.43)
	Cash flow	11.50	(0.61)	3.69	6.75	18.98	3.42	4.48	6.96	5.11	(2.10)
	Capex	(1.98)	(2.84)	(5.23)	(1.50)	(1.93)	(5.50)	(4.78)	(3.51)	(0.75)	(1.83)
	Free cash flow	9.52	(3.45)	(1.55)	5.25	17.06	(2.08)	(0.30)	3.46	4.36	(3.93)
	Book value	(7.68)	2.70	0.89	(4.27)	(0.23)	5.20	5.84	5.78	10.10	5.93
	Shares, m	19	27	37	37	39	45	42	45	48	63
Valuation, ×
Valuation, ×	P/E	31.30	1,138.75	27.98	0.00	8.35	6.56	6.82	37.24	0.00	0.00
	P/S	0.67	0.28	0.09	0.11	0.19	0.26	0.13	0.19	0.17	0.10
	P/B	0.00	16.90	12.89	0.00	0.00	7.77	3.78	4.57	2.09	1.64
	EV/Sales	0.82	0.45	0.31	0.33	0.38	0.44	0.35	0.45	0.40	0.31
	EV/FCF	16.11	(21.10)	(26.07)	8.29	3.04	(32.46)	(191.21)	18.02	11.71	(8.08)
Cash, $m
Cash, $m	Operating cash flow	216	(16)	136	252	748	154	190	311	245	(132)
	Capex	(37)	(75)	(193)	(56)	(76)	(248)	(203)	(157)	(36)	(115)
	Free cash flow	179	(92)	(57)	196	672	(94)	(13)	154	209	(246)
Balance, $m
Balance, $m	Working capital	258	476	583	395	459	686	611	401	590	435
	Total debt	628	917	1,205	1,209	1,183	1,489	1,625	1,640	1,648	1,597
	Net debt	513	693	1,066	1,061	1,017	1,222	1,495	1,600	1,439	1,382
	Shareholders’ equity	(144)	72	33	(159)	(9)	234	248	258	485	372
Returns, %
Returns, %	ROA	13.52	1.48	0.39	(1.96)	3.69	7.30	2.70	0.69	(0.79)	(1.81)
	ROIC	46.80	29.10	11.43	0.61	29.52	34.33	20.39	8.98	4.83	6.42
	ROE	(86.05)	(82.50)	19.87	95.93	(145.25)	247.89	51.39	13.20	(10.40)	(20.96)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
GPI Group 1 Automotive, Inc.	$2.9B	10.1×	7.1×	−5.58% (below 0%: shrinking)	−20.37% (below 0%: shrinking)	−45.18% (below 0%: shrinking)	15.98%	3.77%	Compare
CARG CarGurus, Inc.	$2.7B	16.2×	14.1×	+13.05% (above 0%: growing)	+139.13% (above 0%: growing)	+34.33% (above 0%: growing)	92.08%	25.10%	Compare
BGSI Boyd Group Services Inc.	$2.3B	122×	—	+28.05% (above 0%: growing)	n/m	+102.28% (above 0%: growing)	46.52%	2.03%	Compare
SAH Sonic Automotive, Inc.	$2.0B	10.0×	11.4×	+7.57% (above 0%: growing)	n/m	−296.46% (below 0%: shrinking)	15.66%	3.35%	Compare
DRVN Driven Brands Holdings Inc.	$2.0B	11.5×	13.1×	+6.78% (above 0%: growing)	−27.59% (below 0%: shrinking)	−82.95% (below 0%: shrinking)	44.32%	14.40%	Compare
ACVA ACV Auctions Inc.	$1.8B	— (loss-making)	— (loss-making)	+10.45% (above 0%: growing)	n/m	−2,967.19% (below 0%: shrinking)	49.88%	(2.83%)	Compare
CWH Camping World	$472.1M	— (loss-making)	13.9×	−2.12% (below 0%: shrinking)	−12.50% (below 0%: shrinking)	+167.97% (above 0%: growing)	27.84%	4.75%
UXIN Uxin Limited Sponsored ADR	$228.6M	— (loss-making)	— (loss-making)	+84.64% (above 0%: growing)	n/m	−2,739.95% (below 0%: shrinking)	(0.75%)	(13.20%)	Compare
RDNW RideNow Group, Inc.	$190.8M	— (loss-making)	— (loss-making)	−1.03% (below 0%: shrinking)	n/m	−122.35% (below 0%: shrinking)	28.57%	6.03%	Compare
Median of peers	$2.0B	11.5×	12.3×	+9.01%	−20.37%	−102.65%	36.45%	3.56%

All 26 Auto & Truck Dealerships stocks →

Camping World (CWH) key facts

Strength: Camping World’s revenue for fiscal 2025 (year ended December 2025) was $6.4 billion, up 4.41% from fiscal 2024.
Camping World (CWH) is an Auto & Truck Dealerships company in the Consumer Cyclical sector, listed on the New York Stock Exchange.
As of October 16, 2026, CWH traded at $4.50, a market capitalization of $472.1 million.
Camping World pays an annual dividend of $0.13 per share, a yield of 2.78%.
Return on equity was −21.0% and debt-to-equity 3.84.
Its Piotroski F-score is 2 out of 9 and its Altman Z-score is 1.57 (distress zone) for fiscal 2025.