Loading…
Camping World Holdings, Inc., together its subsidiaries, retails recreational vehicles (RVs), and related products and services in the United States. It operates through two segments, Good Sam Services and Plans; and RV and Outdoor Retail. The company provides a portfolio of services, protection plans, products, and resources in the RV industry. It also offers extended vehicle service contracts; vehicle roadside assistance plans; property and casualty insurance; travel protection, travel planning, and directories; and publications, as well as operates the Coast to Coast Resorts and Good Sam Campgrounds. In addition, the company provides new and used RVs; vehicle financing; RV repair and maintenance services; protection plans and services; various RV parts, equipment, supplies, and accessories, which include towing and hitching products, satellite and GPS systems, electrical and lighting products, appliances and furniture, and other products; and collision repair services comprising fiberglass front and rear cap replacement, windshield replacement, interior remodel solutions, and paint and body work. Further, it offers co-branded credit cards; operates Good Sam Club, a membership organization that offers savings on a range of products and services; and facilitates an RV rental platform that connects travelers with RV owners. The company serves customers through dealerships and service centers, and online and e-commerce platforms. Camping World Holdings, Inc. was founded in 1966 and is headquartered in Lincolnshire, Illinois.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 10 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $6.4B | $414M | $-90M | $-384M | -39.3% | 4.4% | 132.4% |
| 2024 | $6.1B | $226M | $-39M | $145M | -11.8% | -2.0% | -215.8% |
| 2023 | $6.2B | $336M | $33M | $110M | 19.8% | -10.6% | -73.0% |
| 2022 | $7.0B | $648M | $124M | $-22M | 83.7% | - | - |
| 2021 | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total Revenue | - | 6,967.01 | 6,226.55 | 6,099.97 | 6,369.15 |
| Operating Revenue | - | 6,967.01 | 6,226.55 | 6,099.97 | 6,369.15 |
| Cost Of Revenue | - | 4,704.73 | 4,347.90 | 4,274.48 | 4,492 |
| Gross Profit | - | 2,262.28 | 1,878.65 | 1,825.50 | 1,877.15 |
| Operating Expense | - | 1,687.29 | 1,607.63 | 1,654.31 | 1,698.56 |
| Selling General And Administration | - | 1,606.98 | 1,538.99 | 1,573.12 | 1,603.22 |
| Total Expenses | - | 6,392.02 | 5,955.53 | 5,928.78 | 6,190.55 |
| Operating Income | - | 575 | 271.02 | 171.19 | 178.60 |
| Total Operating Income As Reported | - | 568.53 | 267.07 | 148.57 | 180.20 |
| EBITDA | - | 648.20 | 336.39 | 226.50 | 414.12 |
| Normalized EBITDA | - | 654.66 | 340.33 | 249.12 | 412.51 |
| EBIT | - | 567.89 | 267.75 | 145.31 | 318.78 |
| Interest Expense | - | 117.78 | 218.34 | 235.56 | 198.62 |
| Net Interest Income | - | -117.78 | -218.34 | -235.56 | -198.62 |
| Other Non Operating Income Expenses | - | -0.64 | 0.67 | -3.26 | 138.58 |
| Other Income Expense | - | -7.10 | -3.27 | -25.88 | 140.19 |
| Interest Expense Non Operating | - | 117.78 | 218.34 | 235.56 | 198.62 |
| Net Non Operating Interest Income Expense | - | -117.78 | -218.34 | -235.56 | -198.62 |
| Pretax Income | - | 450.12 | 49.40 | -90.26 | 120.16 |
| Tax Provision | - | 112.28 | -3.53 | -11.38 | 225.80 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -1.61 | -0.83 | -2.85 | 0.34 |
| Net Income Continuous Operations | - | 337.83 | 52.93 | -78.88 | -105.64 |
| Net Income From Continuing And Discontinued Operation | - | 123.75 | 33.37 | -38.64 | -89.80 |
| Net Income From Continuing Operation Net Minority Interest | - | 123.75 | 33.37 | -38.64 | -89.80 |
| Net Income | - | 123.75 | 33.37 | -38.64 | -89.80 |
| Net Income Common Stockholders | - | 123.75 | 33.37 | -38.64 | -89.80 |
| Net Income Including Noncontrolling Interests | - | 337.83 | 52.93 | -78.88 | -105.64 |
| Normalized Income | - | 128.60 | 36.49 | -18.87 | -91.07 |
| Diluted NI Availto Com Stockholders | - | 124.69 | 48.76 | -38.64 | -89.80 |
| Basic Average Shares | - | 42.39 | 44.63 | 48 | 62.72 |
| Diluted Average Shares | - | 42.85 | 84.97 | 48 | 62.72 |
| Reconciled Depreciation | - | 80.30 | 68.64 | 81.19 | 95.34 |
| Reconciled Cost Of Revenue | - | 4,704.73 | 4,347.90 | 4,274.48 | 4,492 |
| Total Unusual Items | - | -6.47 | -3.94 | -22.62 | 1.61 |
| Total Unusual Items Excluding Goodwill | - | -6.47 | -3.94 | -22.62 | 1.61 |
| Minority Interests | - | -214.08 | -19.56 | 40.24 | 15.84 |
| Special Income Charges | - | -6.47 | -3.94 | -22.62 | 1.61 |
| Other Special Charges | - | 1.61 | -0.10 | -2.30 | -2 |
| Impairment Of Capital Assets | - | 4.23 | 9.27 | 15.06 | 1.24 |
| Depreciation Amortization Depletion Income Statement | - | 80.30 | 68.64 | 81.19 | 95.34 |
| Depreciation And Amortization In Income Statement | - | 80.30 | 68.64 | 81.19 | 95.34 |
| Gain On Sale Of Ppe | - | -0.62 | 5.22 | -9.86 | 0.85 |
| Average Dilution Earnings | - | 0.94 | 15.39 | 0 | 0 |
Consumer Cyclical sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Camping World Holdings, Inc.this co. | CWH | $445M | - | 1.95 | -39.3% | 10.41 |
| Shoe Carnival, Inc. | SCVL | $472M | 9.04 | 0.69 | 7.6% | 6.91 |
| Designer Brands Inc. | DBI | $462M | - | 1.64 | -3.0% | 15.18 |
| Monro, Inc. | MNRO | $462M | 212.65 | 0.78 | 0.4% | 11.42 |
| Microvast Holdings, Inc. | MVST | $456M |
| - |
| - |
| - |
| - |
| - |
| - |
| -15.62 |
| 1.11 |
| -7.1% |
| 210.81 |
| Build-A-Bear Workshop, Inc. | BBW | $449M | 8.61 | 2.90 | 33.7% | 6.76 |
| Genesco Inc. | GCO | $443M | 33.40 | 0.78 | 2.3% | 12.15 |
| El Pollo Loco Holdings, Inc. | LOCO | $422M | 15.91 | 1.45 | 9.1% | 11.31 |
| Nathan's Famous, Inc. | NATH | $415M | 17.27 | -25.12 | -145.5% | 11.71 |
| Peer Median | - | 15.91 | 0.95 | 1.4% | 11.57 | |