investorscraft@gmail.com

Intrinsic Value of Fox Factory Holding Corp. (FOXF)

Previous Close$28.03
Intrinsic Value
Upside potential
Previous Close
$28.03

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, CIK 0001424929

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