Previous Close | $51.30 |
Intrinsic Value | $4.58 |
Upside potential | -91% |
Data is not available at this time.
Build-A-Bear Workshop, Inc. operates in the specialty retail sector, focusing on customizable plush toys and experiential retail. The company’s core revenue model combines direct-to-consumer sales through its physical stores, e-commerce platform, and third-party wholesale partnerships. Its interactive in-store experience, where customers personalize stuffed animals, differentiates it from traditional toy retailers. Build-A-Bear holds a niche position in the children’s entertainment and gift markets, leveraging brand loyalty and repeat engagement. The company also licenses its intellectual property for additional revenue streams, enhancing its market reach beyond standalone retail. With a mix of owned stores, franchised locations, and digital channels, it maintains a diversified presence in North America, Europe, and Asia. Competitive pressures include mass-market toy retailers and shifting consumer preferences toward digital entertainment, but its unique experiential model provides resilience.
For FY 2025, Build-A-Bear reported revenue of $496.4 million, with net income of $51.8 million, reflecting a disciplined cost structure. Diluted EPS stood at $3.80, demonstrating efficient earnings conversion. Operating cash flow of $47.1 million supported operational flexibility, while capital expenditures of $19.3 million indicated measured reinvestment. The company’s profitability metrics suggest effective management of retail margins and overhead costs.
The company’s earnings power is underscored by its ability to generate consistent net income despite sector volatility. With a capital-light model for franchised locations, Build-A-Bear achieves scalable growth. Operating cash flow coverage of capital expenditures highlights prudent capital allocation, though higher debt levels warrant monitoring for long-term efficiency.
Build-A-Bear’s balance sheet shows $27.8 million in cash and equivalents against total debt of $97.0 million, indicating moderate leverage. The debt-to-equity ratio suggests manageable obligations, but liquidity remains a focus. Shareholder equity is supported by retained earnings, with no significant near-term refinancing risks evident.
Revenue growth has been steady, driven by store expansion and e-commerce. The company’s dividend of $0.81 per share reflects a commitment to returning capital, though payout ratios remain sustainable. Future growth may hinge on international franchising and digital engagement initiatives, balancing reinvestment with shareholder returns.
Trading at a P/E multiple derived from $3.80 EPS, the market appears to price in stable earnings but limited hyper-growth. Comparisons to broader retail peers suggest a niche premium for its experiential model. Investor sentiment may hinge on same-store sales trends and margin preservation.
Build-A-Bear’s key advantages include brand recognition, a differentiated in-store experience, and diversified revenue streams. Challenges include competition from digital entertainment and inflationary cost pressures. The outlook remains cautiously optimistic, with growth initiatives focused on omnichannel integration and selective international expansion.
Company 10-K, Investor Relations
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |