investorscraft@gmail.com

Intrinsic Value of Boot Barn Holdings, Inc. (BOOT)

Previous Close$170.46
Intrinsic Value
Upside potential
Previous Close
$170.46

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

Boot Barn Holdings, Inc. operates as a lifestyle retail chain specializing in western and work-related footwear, apparel, and accessories. The company serves a niche but loyal customer base, including ranchers, rodeo participants, and western fashion enthusiasts, through its extensive store network and e-commerce platform. Boot Barn differentiates itself with exclusive brands, curated product assortments, and a strong omnichannel presence, reinforcing its leadership in the western and workwear retail sector. The company’s revenue model relies on both in-store and online sales, with a focus on high-margin private-label offerings and seasonal merchandise. Its market position is bolstered by strategic store expansions, targeted marketing, and a vertically integrated supply chain that enhances product availability and cost efficiency. Boot Barn’s ability to cater to both functional and fashion-driven demand within its niche ensures resilience against broader retail sector volatility.

Revenue Profitability And Efficiency

Boot Barn reported revenue of $1.91 billion for FY 2025, with net income of $180.9 million, reflecting a robust net margin of approximately 9.5%. Diluted EPS stood at $5.88, demonstrating strong profitability. Operating cash flow was $147.5 million, though capital expenditures of $148.3 million indicate significant reinvestment in growth initiatives, including store expansions and digital capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability and efficient capital deployment. With an operating cash flow of $147.5 million, Boot Barn funds its growth while maintaining financial flexibility. The balance between reinvestment and profitability suggests disciplined capital allocation, though the near parity of capex and operating cash flow highlights an aggressive growth strategy.

Balance Sheet And Financial Health

Boot Barn’s balance sheet shows $69.8 million in cash and equivalents against total debt of $563 million, indicating moderate leverage. The debt level is manageable given the company’s cash flow generation, but investors should monitor leverage ratios as expansion continues. The absence of dividends suggests a focus on reinvesting earnings into growth.

Growth Trends And Dividend Policy

Boot Barn’s growth is driven by store expansion, e-commerce penetration, and private-label offerings. The lack of a dividend underscores a reinvestment strategy aimed at capturing market share. Historical trends suggest sustained revenue growth, though margins may face pressure from competitive dynamics and operational scaling costs.

Valuation And Market Expectations

With a diluted EPS of $5.88 and a focus on growth, Boot Barn’s valuation likely reflects market optimism about its niche dominance and expansion potential. Investors appear to price in continued execution, though macroeconomic factors affecting discretionary spending could introduce volatility.

Strategic Advantages And Outlook

Boot Barn’s strategic advantages include its niche focus, brand exclusivity, and omnichannel strength. The outlook remains positive, supported by store growth and digital investments, though competitive pressures and consumer spending trends warrant monitoring. The company’s ability to maintain margins while scaling will be critical to long-term success.

Sources

Company filings, CIK 0001610250

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