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
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
0.00 | 0.00 | 37.24 | 6.82 | 6.56 | 8.35 | 0.00 | 27.98 | 1,138.75 | 31.30 |
Piotroski F-Score |
2 | 4 | 4 | 5 | 5 | 8 | 3 | 5 | 3 | — |
Altman Z-Score |
1.57 | 1.68 | 1.76 | 2.18 | 2.70 | 2.50 | 1.66 | 2.28 | 2.64 | 3.48 |
P/S ratio |
0.10 | 0.17 | 0.19 | 0.13 | 0.26 | 0.19 | 0.11 | 0.09 | 0.28 | 0.67 |
Altman Z″-Score (non-manufacturers) |
0.90 | 1.21 | 1.09 | 1.84 | 2.46 | 1.88 | 0.66 | 1.85 | 2.19 | 2.34 |
P/FCF ratio |
0.00 | 4.83 | 7.65 | 0.00 | 0.00 | 1.53 | 2.83 | 0.00 | 0.00 | 13.23 |
P/Operating CF |
(2.69) | (6.19) | (5.08) | (2.80) | (4.35) | (5.67) | (7.72) | (3.60) | (6.39) | (29.34) |
Beneish M-Score |
(2.17) | (2.83) | (2.48) | (2.22) | (1.90) | (3.02) | (2.50) | (2.62) | (1.43) | (2.36) |
Dividend Safety Score |
0 | — | — | — | — | — | — | — | — | — |
P/B ratio |
1.64 | 2.09 | 4.57 | 3.78 | 7.77 | 0.00 | 0.00 | 12.89 | 16.90 | 0.00 |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Sales |
0.31 | 0.40 | 0.45 | 0.35 | 0.44 | 0.38 | 0.33 | 0.31 | 0.45 | 0.82 |
EV/EBITDA |
7.16 | 10.56 | 8.23 | 3.73 | 3.51 | 3.86 | 23.11 | 5.11 | 4.91 | 9.52 |
EV/Operating CF |
(15.09) | 10.00 | 8.94 | 12.81 | 19.74 | 2.73 | 6.39 | 10.93 | (116.79) | 13.33 |
EV/FCF |
(8.08) | 11.71 | 18.02 | (191.21) | (32.46) | 3.04 | 8.29 | (26.07) | (21.10) | 16.11 |
Quick Ratio |
0.18 | 0.20 | 0.09 | 0.13 | 0.23 | 0.24 | 0.18 | 0.17 | 0.23 | 0.20 |
Current Ratio |
1.20 | 1.35 | 1.21 | 1.33 | 1.43 | 1.44 | 1.30 | 1.45 | 1.36 | 1.30 |
Net Debt/EBITDA |
4.97 | 6.20 | 4.74 | 2.29 | 1.41 | 1.92 | 15.22 | 3.66 | 1.78 | 1.70 |
Debt/Assets |
31.66% | 33.88% | 33.54% | 33.85% | 34.06% | 36.34% | 35.79% | 42.92% | 35.72% | 43.11% |
Debt/Equity |
4.30 | 3.40 | 6.36 | 6.56 | 6.37 | (128.21) | (7.59) | 36.60 | 12.78 | (4.35) |
Asset Turnover |
1.29 | 1.25 | 1.29 | 1.52 | 1.81 | 1.64 | 1.58 | 1.78 | 2.13 | 2.52 |
Operating CF/Net income |
1.47 | (6.35) | 9.31 | 1.53 | 0.55 | 6.11 | (4.16) | 13.11 | (0.55) | 1.14 |
Capex/Depreciation |
(1.17) | (0.43) | (2.21) | (2.44) | (3.66) | (1.43) | (0.92) | (2.14) | (2.32) | (1.44) |
Interest Coverage |
0.91 | 0.63 | 1.22 | 4.83 | 56.19 | 24.19 | 0.08 | 1.98 | 5.04 | 14.67 |
| (20.96%) | (10.40%) | 13.20% | 51.39% | 247.89% | (145.25%) | 95.93% | 19.87% | (82.50%) | (86.05%) | |
| (1.81%) | (0.79%) | 0.69% | 2.70% | 7.30% | 3.69% | (1.96%) | 0.39% | 1.48% | 13.52% | |
ROIC |
6.42% | 4.83% | 8.98% | 20.39% | 34.33% | 29.52% | 0.61% | 11.43% | 29.10% | 46.80% |
Return on Tangible Assets |
(7.09%) | (2.69%) | 2.70% | 9.04% | 21.67% | 14.80% | (8.54%) | 1.10% | 4.43% | 48.62% |
Average Days of Receivables |
9.77 | 7.21 | 7.51 | 5.89 | 5.37 | 5.59 | 6.11 | 6.53 | 6.81 | 6.07 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
25.17% | 25.79% | 24.72% | 23.07% | 22.76% | 21.23% | 23.34% | 22.32% | 19.93% | 19.68% |
Intangible Assets out of Total Assets |
0.15 | 0.15 | 0.15 | 0.13 | 0.12 | 0.14 | 0.12 | 0.14 | 0.15 | 0.11 |
Share Based Compensation of Revenue |
0.70% | 0.35% | 0.39% | 0.49% | 0.69% | 0.38% | 0.27% | 0.29% | 0.12% | 0.05% |
Graham Net Nets |
(3.37) | (2.08) | (1.93) | (2.21) | (1.02) | (1.73) | (3.35) | (2.09) | (0.57) | (0.20) |
Graham Number |
0.00 | 0.00 | 9.61 | 20.64 | 26.84 | 0.00 | 12.47 | 2.87 | 1.56 | 0.00 |
Earnings Yield |
(14.70%) | (3.42%) | 2.69% | 14.65% | 15.25% | 11.98% | (10.99%) | 3.57% | 0.09% | 3.19% |
Free Cash Flow Yield |
(40.39%) | 20.69% | 13.08% | (1.36%) | (5.15%) | 65.48% | 35.32% | (13.47%) | (7.45%) | 7.56% |
Revenue per Share |
101.54 | 127.07 | 139.53 | 164.37 | 153.61 | 138.30 | 131.12 | 129.57 | 160.76 | 187.38 |
Operating CF per Share |
(2.10) | 5.11 | 6.96 | 4.48 | 3.42 | 18.98 | 6.75 | 3.69 | (0.61) | 11.50 |
Capex per Share |
(1.83) | (0.75) | (3.51) | (4.78) | (5.50) | (1.93) | (1.50) | (5.23) | (2.84) | (1.98) |
Free Cash Flow per Share |
(3.93) | 4.36 | 3.46 | (0.30) | (2.08) | 17.06 | 5.25 | (1.55) | (3.45) | 9.52 |
Cash per Share |
3.43 | 4.34 | 0.89 | 3.07 | 5.94 | 4.22 | 3.95 | 3.75 | 8.42 | 6.09 |
Shareholders Equity per Share |
5.93 | 10.10 | 5.78 | 5.84 | 5.20 | (0.23) | (4.27) | 0.89 | 2.70 | (7.68) |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
5.93 | 10.10 | 5.78 | 5.84 | 5.20 | (0.23) | (4.27) | 0.89 | 2.70 | (7.68) |
Free Cash Flow |
(246.49) | 209.35 | 154.30 | (12.72) | (93.67) | 671.81 | 195.82 | (57.16) | (91.81) | 178.59 |
Working Capital |
435.14 | 590.34 | 401.27 | 611.34 | 685.55 | 458.70 | 394.73 | 583.04 | 476.19 | 257.74 |
Capital Expenditures |
(114.51) | (35.81) | (156.50) | (202.50) | (247.67) | (75.86) | (56.12) | (193.45) | (75.50) | (37.18) |
Net Current Asset Value |
(2,054.25) | (2,107.04) | (2,282.36) | (2,068.80) | (1,855.16) | (1,771.44) | (1,844.79) | (885.61) | (687.94) | (473.75) |
EV/EBIT |
11.06 | 16.50 | 10.41 | 4.28 | 3.80 | 4.29 | 184.17 | 7.41 | 5.35 | 10.40 |
Capex to Sales |
0.02 | 0.01 | 0.03 | 0.03 | 0.04 | 0.01 | 0.01 | 0.04 | 0.02 | 0.01 |
Price to Operating Income |
3.39 | 6.81 | 4.42 | 1.65 | 2.27 | 2.15 | 62.87 | 2.11 | 3.41 | 8.55 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.12 | 0.10 | 0.08 | 0.11 | 0.11 | 0.14 | 0.19 | 0.25 | 0.16 | 0.20 |
Cash ROIC |
(11.29%) | 8.94% | 7.96% | (0.64%) | (4.71%) | 50.12% | 16.36% | (4.15%) | (7.57%) | 29.88% |
Accounts Receivable Turnover |
43.79 | 49.10 | 51.78 | 65.10 | 74.72 | 65.91 | 58.39 | 57.88 | 61.86 | 61.24 |
Accounts Payable Turnover |
30.66 | 30.66 | 33.29 | 35.58 | 31.26 | 29.32 | 28.63 | 25.36 | 31.29 | 40.22 |
Inventory Turnover |
2.28 | 2.21 | 2.09 | 2.40 | 3.04 | 3.00 | 2.47 | 2.31 | 2.62 | 2.86 |
Average Days of Payables |
12.00 | 12.41 | 11.21 | 9.91 | 11.20 | 14.47 | 10.83 | 15.41 | 15.09 | 9.93 |
Days of Inventory on Hand |
171.60 | 155.57 | 171.50 | 164.77 | 146.81 | 110.78 | 137.56 | 165.94 | 170.06 | 130.62 |
Average Receivables |
145.46 | 124.24 | 120.24 | 107.03 | 92.53 | 82.63 | 83.78 | 82.80 | 69.18 | 57.42 |
Average Payables |
146.53 | 139.43 | 130.60 | 132.22 | 142.61 | 127.71 | 125.88 | 135.21 | 97.14 | 62.72 |
Average Inventory |
1,966.87 | 1,932.39 | 2,083.40 | 1,958.36 | 1,464.61 | 1,247.44 | 1,458.75 | 1,487.44 | 1,159.31 | 882.28 |
Average Assets |
4,953.81 | 4,876.36 | 4,844.80 | 4,586.54 | 3,814.68 | 3,316.34 | 3,091.46 | 2,686.86 | 2,011.40 | 1,396.94 |
Average Common Equity |
428.37 | 371.46 | 252.83 | 240.79 | 112.33 | (84.23) | (63.16) | 52.34 | (36.19) | (219.50) |
Columns are period end dates