investorscraft@gmail.com

Intrinsic ValueFive Below, Inc. (0IPD.L)

Previous Close£190.23
Intrinsic Value
Upside potential
Previous Close
£190.23

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

Five Below, Inc. is a specialty value retailer targeting tween and teen customers in the United States, offering a diverse range of trend-right products priced at $5 or below. The company operates in the highly competitive consumer cyclical sector, focusing on affordability and novelty across categories such as accessories, home décor, electronics, toys, and seasonal merchandise. Its revenue model is driven by high-volume sales, rapid inventory turnover, and strategic store expansion, with a strong emphasis on capturing discretionary spending from younger demographics. Five Below differentiates itself through a curated assortment of fun, functional, and fashionable items, leveraging its value proposition to attract budget-conscious shoppers. The company’s market position is reinforced by its ability to adapt to evolving consumer trends, maintaining relevance through frequent product refreshes and localized merchandising strategies. With over 1,190 stores nationwide, Five Below has established a scalable footprint, positioning itself as a dominant player in the value retail segment. Its focus on experiential shopping and in-store engagement further strengthens its competitive edge in an increasingly digital retail landscape.

Revenue Profitability And Efficiency

Five Below reported revenue of $3.88 billion, with net income of $253.6 million, reflecting a net margin of approximately 6.5%. The company generated $430.6 million in operating cash flow, demonstrating efficient cash conversion from operations. Capital expenditures totaled $324 million, indicating continued investment in store expansion and operational infrastructure. The diluted EPS of $4.6 underscores solid earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings are supported by a high-volume, low-margin model, with efficient inventory management and strong same-store sales growth. Operating cash flow comfortably covers capital expenditures, suggesting disciplined reinvestment. The absence of dividends allows for retained earnings to fund growth initiatives, enhancing long-term capital efficiency.

Balance Sheet And Financial Health

Five Below holds $331.7 million in cash and equivalents, against total debt of $1.98 billion, reflecting a leveraged but manageable position. The balance sheet supports ongoing expansion, with liquidity sufficient to meet short-term obligations. The company’s beta of 0.869 indicates lower volatility relative to the broader market, aligning with its stable cash flow profile.

Growth Trends And Dividend Policy

Five Below has pursued aggressive store growth, with over 1,190 locations as of early 2022. The company does not pay dividends, opting instead to reinvest profits into expansion and operational enhancements. Revenue growth trends suggest sustained demand for its value-oriented offerings, particularly among its core demographic.

Valuation And Market Expectations

With a market capitalization of $5.8 billion, Five Below trades at a premium reflective of its growth trajectory and market position. Investors appear to price in continued store expansion and margin stability, supported by the company’s scalable business model and loyal customer base.

Strategic Advantages And Outlook

Five Below’s strategic advantages include its niche focus on tweens and teens, agile merchandising, and value pricing. The outlook remains positive, driven by store expansion and operational efficiencies. However, macroeconomic pressures on discretionary spending and competitive intensity in value retail pose potential risks to sustained growth.

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