investorscraft@gmail.com

Intrinsic ValueBig Lots, Inc. (0HN5.L)

Previous Close£0.00
Intrinsic Value
Upside potential
Previous Close
£0.00

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

Big Lots, Inc. operates as a home discount retailer in the United States, targeting budget-conscious consumers with a broad assortment of merchandise across furniture, seasonal items, soft home goods, food, and consumables. The company differentiates itself through a value-driven model, offering competitively priced products in both physical stores and an e-commerce platform. With 1,431 stores across 47 states, Big Lots serves a diverse customer base seeking affordable home essentials and discretionary items. The retailer competes in the highly fragmented discount retail sector, contending with larger players like Dollar General and Walmart while leveraging localized assortments to cater to regional preferences. Its focus on closeout deals and opportunistic purchasing allows for margin flexibility, though this also exposes it to supply chain volatility. The company’s market position hinges on balancing affordability with product variety, though its smaller scale relative to national discount chains presents challenges in pricing power and operational efficiency.

Revenue Profitability And Efficiency

Big Lots reported revenue of $4.72 billion for the fiscal year ending February 2024, reflecting its broad retail footprint. However, the company posted a net loss of $481.9 million, with diluted EPS at -$16.53, underscoring significant profitability challenges. Operating cash flow was negative at $252 million, exacerbated by weak sales performance and margin compression. Capital expenditures totaled $63.1 million, indicating restrained investment in store upgrades or expansion.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight strained capital efficiency, with elevated debt levels further pressuring financial flexibility. The absence of dividend payouts aligns with its focus on preserving liquidity, though the lack of profitability raises concerns about sustainable returns. Big Lots’ high beta of 1.763 suggests heightened sensitivity to market volatility, reflecting investor skepticism about its turnaround prospects.

Balance Sheet And Financial Health

Big Lots’ balance sheet shows $46.4 million in cash against $2.28 billion in total debt, signaling significant leverage and liquidity risks. The negative operating cash flow exacerbates these concerns, limiting the company’s ability to service debt or fund strategic initiatives without additional financing. The lack of dividend distributions may provide short-term relief but does not address underlying profitability issues.

Growth Trends And Dividend Policy

The company’s growth trajectory remains challenged, with no recent dividend payments and a focus on cost containment. Same-store sales declines and competitive pressures have hindered top-line expansion, while margin erosion has amplified losses. Big Lots’ strategy appears centered on stabilizing operations rather than aggressive growth, though its ability to reverse negative trends remains uncertain.

Valuation And Market Expectations

With a market capitalization of $487 million, Big Lots trades at a steep discount to revenue, reflecting investor concerns about its financial health and competitive positioning. The lack of earnings and high debt load suggest limited near-term upside, with market expectations likely tied to potential restructuring or operational improvements.

Strategic Advantages And Outlook

Big Lots’ primary advantage lies in its niche as a value-oriented home retailer, though execution risks and macroeconomic headwinds pose significant challenges. The outlook remains cautious, with success contingent on margin recovery, debt management, and improved sales trends. A turnaround would require sharper merchandising, cost controls, and possibly store rationalization to align with evolving consumer preferences.

Sources

Company filings, market data

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