investorscraft@gmail.com

Intrinsic ValueThe Buckle, Inc. (0HQ7.L)

Previous Close£47.11
Intrinsic Value
Upside potential
Previous Close
£47.11

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

The Buckle, Inc. is a specialty retailer focused on casual apparel, footwear, and accessories for young men and women in the United States. The company operates through a mix of private-label brands, including BKE, Buckle Black, and Salvage, alongside third-party merchandise, catering to a fashion-conscious demographic. Its revenue model combines in-store retail with e-commerce via buckle.com, supported by value-added services like hemming, gift packaging, and a loyalty program. The Buckle differentiates itself through personalized stylist services and a special order system that enhances inventory accessibility across its 440-store network. Positioned in the competitive apparel retail sector, the company maintains a niche focus on denim and casual wear, leveraging its private-label strength to drive margins. While facing competition from larger retailers and fast-fashion brands, The Buckle’s curated product selection and customer-centric services reinforce its market position among value-driven yet style-focused consumers.

Revenue Profitability And Efficiency

The Buckle reported revenue of $1.22 billion for the fiscal year ending 2025, with net income of $195.5 million, reflecting a disciplined cost structure. Diluted EPS stood at $3.89, supported by efficient inventory management and a lean operating model. Operating cash flow of $242 million underscores robust cash generation, while capital expenditures of $42.3 million indicate moderate reinvestment needs.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income margins of approximately 16%. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to revenue, though its debt-to-equity ratio suggests a balanced approach to leverage. The Buckle’s focus on private-label merchandise likely contributes to higher-than-industry-average profitability.

Balance Sheet And Financial Health

The Buckle maintains a conservative balance sheet, with $266.9 million in cash and equivalents against total debt of $326.3 million. This liquidity position provides flexibility for operational needs and potential shareholder returns. The absence of excessive leverage aligns with its stable cash flow generation, indicating low financial risk.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the company prioritizing store-level execution over aggressive expansion. A dividend of $3.90 per share signals a commitment to returning capital to shareholders, supported by consistent cash flows. The lack of significant store count increases suggests a focus on comp sales and e-commerce growth.

Valuation And Market Expectations

With a market cap of $2.1 billion and a beta of 0.86, The Buckle trades at a premium reflective of its niche positioning and profitability. Investors likely value its stable cash flows and dividend yield, though growth expectations remain tempered given the mature retail landscape.

Strategic Advantages And Outlook

The Buckle’s strengths lie in its private-label portfolio, customer loyalty programs, and omnichannel integration. However, its reliance on discretionary spending exposes it to economic cycles. The outlook remains stable, with incremental growth likely driven by e-commerce and margin optimization rather than store expansion.

Sources

Company filings, Bloomberg

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