investorscraft@gmail.com

Intrinsic Value of Tapestry, Inc. (TPR)

Previous Close$90.20
Intrinsic Value
Upside potential
Previous Close
$90.20

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K filings, investor presentations

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