Previous Close | $90.20 |
Intrinsic Value | $9.58 |
Upside potential | -89% |
Data is not available at this time.
Tapestry, Inc. operates as a leading global luxury fashion holding company, with a portfolio of iconic brands including Coach, Kate Spade, and Stuart Weitzman. The company generates revenue primarily through direct-to-consumer sales via its extensive retail network, e-commerce platforms, and wholesale partnerships. Tapestry’s business model emphasizes premium pricing, brand exclusivity, and a strong focus on leather goods, accessories, and ready-to-wear apparel, catering to affluent consumers seeking timeless craftsmanship and aspirational styling. The company competes in the high-end segment of the fashion industry, where it differentiates itself through heritage branding, innovative design, and a vertically integrated supply chain. Tapestry’s market position is reinforced by its ability to leverage cross-brand synergies, digital transformation, and international expansion, particularly in Asia-Pacific markets. Despite macroeconomic headwinds, the company maintains resilience through its diversified brand portfolio and disciplined inventory management.
Tapestry reported revenue of $6.67 billion for FY 2024, with net income of $816 million, reflecting a net margin of approximately 12.2%. Diluted EPS stood at $3.50, supported by strong operating cash flow of $1.26 billion. Capital expenditures were modest at $108.9 million, indicating efficient reinvestment relative to cash generation. The company’s profitability metrics underscore its ability to maintain premium pricing and cost discipline in a competitive luxury market.
Tapestry demonstrates robust earnings power, with operating cash flow significantly exceeding net income, highlighting strong working capital management. The company’s capital efficiency is evident in its ability to generate substantial free cash flow, which supports shareholder returns and strategic investments. With a disciplined approach to capital allocation, Tapestry balances growth initiatives, debt management, and dividend distributions effectively.
Tapestry’s balance sheet shows $6.14 billion in cash and equivalents, providing ample liquidity against total debt of $8.77 billion. The company’s leverage is manageable given its stable cash flows and strong brand equity. Financial health remains solid, with sufficient flexibility to navigate market volatility and pursue selective acquisitions or share repurchases.
Tapestry has maintained a consistent dividend policy, with a dividend per share of $1.40, reflecting a commitment to returning capital to shareholders. Growth trends are supported by digital expansion and international market penetration, particularly in China. The company’s focus on brand elevation and operational efficiency positions it for sustainable long-term growth despite cyclical industry challenges.
Tapestry’s valuation reflects its premium positioning in the luxury sector, with investors pricing in steady growth and margin resilience. Market expectations are tempered by macroeconomic uncertainties, but the company’s strong brand portfolio and cash flow generation provide a defensive appeal. Valuation multiples are likely influenced by its ability to sustain profitability in a competitive landscape.
Tapestry’s strategic advantages lie in its diversified brand portfolio, strong digital presence, and global footprint. The outlook remains cautiously optimistic, with growth initiatives focused on innovation, customer engagement, and geographic expansion. Near-term challenges include inflationary pressures and currency fluctuations, but the company’s brand equity and operational agility position it well for long-term success.
Company 10-K filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |