Previous Close | $170.46 |
Intrinsic Value | n/a |
Upside potential | n/a% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, CIK 0001610250
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 |