investorscraft@gmail.com

Intrinsic Value of Canada Goose Holdings Inc. (GOOS)

Previous Close$13.77
Intrinsic Value
Upside potential
Previous Close
$13.77

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

Canada Goose Holdings Inc. operates in the premium outerwear and lifestyle apparel industry, leveraging its heritage as a Canadian brand known for high-performance winter clothing. The company generates revenue through direct-to-consumer (DTC) channels, including e-commerce and owned retail stores, as well as wholesale partnerships with luxury department stores and specialty retailers. Its core products include parkas, lightweight jackets, and accessories, with a focus on durability, functionality, and craftsmanship. Canada Goose has cultivated a strong brand identity, positioning itself as a leader in the luxury outerwear segment, competing with brands like Moncler and Arc'teryx. The company has expanded globally, particularly in North America, Europe, and Asia, targeting affluent consumers seeking premium cold-weather apparel. Its market position is reinforced by limited distribution, high price points, and a reputation for quality, though it faces challenges from sustainability concerns and evolving consumer preferences toward ethical sourcing and vegan alternatives.

Revenue Profitability And Efficiency

In FY 2024, Canada Goose reported revenue of CAD 1.33 billion, with net income of CAD 58.4 million, reflecting a net margin of approximately 4.4%. The company generated CAD 164.6 million in operating cash flow, demonstrating solid cash conversion despite higher operating costs. Capital expenditures totaled CAD 55.5 million, likely directed toward retail expansion and supply chain enhancements. The diluted EPS of CAD 0.57 indicates modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

Canada Goose's earnings power is supported by its premium pricing strategy and DTC growth, though profitability remains sensitive to macroeconomic conditions and inventory management. The company’s capital efficiency is moderate, with reinvestment focused on expanding its retail footprint and digital capabilities. Operating cash flow coverage of capital expenditures suggests adequate liquidity for near-term growth initiatives, but elevated debt levels could constrain flexibility.

Balance Sheet And Financial Health

The company’s balance sheet shows CAD 144.9 million in cash and equivalents against total debt of CAD 728.4 million, indicating a leveraged position. The debt-to-equity ratio warrants monitoring, particularly in a higher interest rate environment. Liquidity appears manageable given operating cash flow generation, but sustained profitability will be critical to maintaining financial stability.

Growth Trends And Dividend Policy

Canada Goose has pursued growth through geographic expansion and product diversification, though revenue growth has moderated in recent years. The company does not currently pay a dividend, opting to reinvest cash flow into brand development and operational scaling. Future growth may hinge on penetrating emerging markets and expanding into adjacent categories like footwear and lifestyle apparel.

Valuation And Market Expectations

The market appears to price Canada Goose as a niche luxury player with cyclical exposure. Valuation multiples reflect expectations of mid-single-digit revenue growth and margin stabilization, contingent on successful execution of its DTC strategy and cost controls. Investor sentiment may be tempered by competitive pressures and macroeconomic headwinds affecting discretionary spending.

Strategic Advantages And Outlook

Canada Goose’s key advantages include brand equity, product authenticity, and a controlled distribution model. However, the outlook is mixed, with opportunities in Asia-Pacific expansion offset by risks from inflationary pressures and shifting consumer trends. Long-term success will depend on balancing premium positioning with sustainability initiatives and operational efficiency.

Sources

Company 10-K, investor presentations, Bloomberg

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