investorscraft@gmail.com

Intrinsic Value of The Buckle, Inc. (BKE)

Previous Close$47.66
Intrinsic Value
Upside potential
Previous Close
$47.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Buckle, Inc. operates as a specialty retailer focused on casual apparel, footwear, and accessories for young men and women. The company primarily targets fashion-conscious consumers seeking high-quality denim, branded merchandise, and private-label products. Its revenue model is driven by both in-store and e-commerce sales, with a strong emphasis on customer service and curated product selection. Buckle differentiates itself through exclusive brand partnerships and a loyalty program that enhances repeat purchases. The company competes in the mid-tier apparel segment, maintaining a niche presence against larger retailers by emphasizing personalized shopping experiences and a tightly managed inventory. Its market positioning is reinforced by a disciplined approach to store locations, often in high-traffic regional malls, and a focus on operational efficiency. While the retail apparel sector faces intense competition and shifting consumer preferences, Buckle’s emphasis on denim and casualwear provides a stable revenue base.

Revenue Profitability And Efficiency

For FY 2025, Buckle reported revenue of $1.22 billion, with net income of $195.5 million, reflecting a net margin of approximately 16%. The company generated $242 million in operating cash flow, demonstrating strong cash conversion. Capital expenditures were modest at $42.3 million, indicating disciplined reinvestment. These metrics highlight Buckle’s ability to maintain profitability and operational efficiency despite sector headwinds.

Earnings Power And Capital Efficiency

Buckle’s diluted EPS of $3.89 underscores its earnings power, supported by a lean cost structure and high inventory turnover. The company’s capital efficiency is evident in its ability to generate significant cash flow relative to its asset base. With no significant debt maturities in the near term, Buckle retains flexibility to allocate capital toward growth initiatives or shareholder returns.

Balance Sheet And Financial Health

Buckle maintains a solid balance sheet, with $266.9 million in cash and equivalents and total debt of $326.3 million. The company’s conservative leverage profile and strong liquidity position provide resilience against economic downturns. Its financial health is further reinforced by consistent free cash flow generation and a manageable debt-to-equity ratio.

Growth Trends And Dividend Policy

Buckle’s growth has been steady, with a focus on comp-store sales and e-commerce expansion. The company’s dividend policy is shareholder-friendly, with a dividend per share of $3.97, reflecting a commitment to returning capital. While store expansion is selective, Buckle’s ability to grow profitability without aggressive store openings highlights its disciplined approach.

Valuation And Market Expectations

Buckle’s valuation reflects its stable earnings and cash flow generation, trading at a moderate earnings multiple. Market expectations are tempered by the challenges in the retail sector, but Buckle’s consistent performance and niche positioning provide a floor to its valuation. Investors likely price in modest growth given the company’s mature store base.

Strategic Advantages And Outlook

Buckle’s strategic advantages include its strong brand relationships, loyal customer base, and efficient operations. The outlook remains stable, with opportunities to enhance digital capabilities and optimize store productivity. While macroeconomic factors pose risks, Buckle’s focus on core categories and cost control positions it well for sustained profitability.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount