investorscraft@gmail.com

Intrinsic ValueFunko, Inc. (FNKO)

Previous Close$4.06
Intrinsic Value
Upside potential
Previous Close
$4.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Funko, Inc. operates as a leading pop culture consumer products company, specializing in the design and distribution of licensed collectibles, toys, and lifestyle products. The company’s core revenue model revolves around licensing agreements with major entertainment franchises, enabling it to produce highly detailed vinyl figures, plush toys, and apparel. Funko’s products cater to a passionate fanbase, leveraging nostalgia and fandom-driven demand across movies, TV shows, video games, and sports. The company holds a strong position in the niche collectibles market, competing with both mass-market retailers and specialty stores. Its diversified product portfolio and direct-to-consumer channels, including e-commerce and owned retail stores, enhance its market resilience. Despite sector volatility, Funko maintains relevance through frequent product refreshes and collaborations with high-profile brands, though it faces challenges from shifting consumer discretionary spending and inventory management complexities.

Revenue Profitability And Efficiency

Funko reported revenue of $1.05 billion for FY 2024, reflecting its scale in the collectibles market. However, net income stood at a loss of $14.7 million, with diluted EPS of -$0.28, indicating profitability challenges. Operating cash flow was positive at $123.5 million, suggesting operational efficiency, though capital expenditures of $32.8 million highlight ongoing investments in growth and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore earnings pressure, likely due to cost inflation and licensing fees. Operating cash flow generation demonstrates underlying cash efficiency, but capital expenditures indicate reinvestment needs. The balance between growth spending and profitability remains a critical focus for improving capital returns.

Balance Sheet And Financial Health

Funko’s balance sheet shows $34.7 million in cash and equivalents against total debt of $260.3 million, implying moderate leverage. The absence of dividends aligns with its reinvestment strategy. Liquidity appears manageable, but debt levels warrant monitoring, especially given cyclical demand in the collectibles industry.

Growth Trends And Dividend Policy

Revenue trends suggest stable demand, but profitability fluctuations highlight sensitivity to cost structures. Funko does not pay dividends, prioritizing growth initiatives and debt management. Future growth may hinge on expanding direct-to-consumer sales and optimizing inventory turnover.

Valuation And Market Expectations

The market likely prices Funko based on its niche positioning and growth potential, though profitability concerns may weigh on valuation. Investors may focus on cash flow stability and licensing agility as key value drivers.

Strategic Advantages And Outlook

Funko’s licensing expertise and fan engagement provide competitive moats, but macroeconomic headwinds pose risks. Success depends on scaling higher-margin channels and innovating product lines. The outlook remains cautiously optimistic, contingent on execution in a discretionary spending environment.

Sources

10-K filing, company financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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