Previous Close | $28.03 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Fox Factory Holding Corp. operates in the highly specialized automotive and outdoor recreation industries, designing and manufacturing high-performance suspension products for vehicles, including mountain bikes, off-road vehicles, and trucks. The company’s revenue model is driven by direct sales to OEMs and aftermarket channels, leveraging its strong brand reputation for innovation and durability. Fox Factory holds a leading position in niche markets, particularly in premium suspension systems, where its proprietary technology and engineering expertise create significant barriers to entry. The company’s products cater to performance-driven enthusiasts and professional athletes, reinforcing its premium positioning. Its diversified portfolio spans multiple end markets, reducing dependency on any single segment while capitalizing on growing demand for high-end recreational and off-road vehicles. Fox Factory’s competitive edge lies in its relentless focus on R&D, enabling it to stay ahead of industry trends and maintain pricing power in a competitive landscape.
Fox Factory reported revenue of $1.39 billion for FY 2025, with net income of $6.55 million, reflecting a challenging operating environment. Diluted EPS stood at $0.16, indicating pressure on profitability. Operating cash flow was robust at $131.8 million, suggesting effective working capital management, while capital expenditures of $44 million highlight ongoing investments in capacity and innovation. The company’s ability to generate cash despite margin compression underscores operational resilience.
The company’s earnings power appears constrained, with net income margins significantly impacted by external headwinds. However, strong operating cash flow relative to net income suggests non-cash charges or timing differences. Capital efficiency metrics are mixed, with substantial reinvestment in the business, but further clarity is needed on returns from these expenditures. The balance between growth investments and profitability remains a key focus area.
Fox Factory’s balance sheet shows $71.7 million in cash and equivalents against total debt of $721.7 million, indicating a leveraged position. The debt level warrants monitoring, particularly in light of current profitability challenges. Liquidity appears adequate, supported by operating cash flow, but the company’s ability to manage leverage while funding growth initiatives will be critical for long-term financial stability.
Revenue growth trends are not explicitly provided, but the company’s focus on premium markets and innovation suggests potential for expansion. Fox Factory does not currently pay dividends, opting to reinvest cash flows into R&D and market expansion. This aligns with its growth-oriented strategy, prioritizing long-term value creation over near-term shareholder returns.
With a diluted EPS of $0.16, the company’s valuation multiples are likely influenced by expectations of a profitability rebound. Market sentiment may hinge on Fox Factory’s ability to navigate cost pressures and sustain its premium positioning. Investors will closely watch execution on margin recovery and debt management to assess whether current valuations are justified.
Fox Factory’s strategic advantages include its strong brand, technological leadership, and diversified end markets. The outlook depends on its ability to maintain innovation momentum while improving cost structures. Macroeconomic factors, including consumer demand for high-end recreational products, will play a significant role. Success in leveraging its R&D pipeline and expanding into adjacent markets could drive future outperformance.
Company filings, CIK 0001424929
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 |