investorscraft@gmail.com

Intrinsic ValueThe Gap, Inc. (0ITS.L)

Previous Close£27.72
Intrinsic Value
Upside potential
Previous Close
£27.72

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 Gap, Inc. is a global apparel retailer operating under well-known brands such as Old Navy, Gap, Banana Republic, and Athleta. The company serves a broad demographic, offering apparel, accessories, and personal care products for men, women, and children. Its product range includes denim, tees, fleece, khakis, eyewear, jewelry, and fitness apparel, catering to everyday wear, sports, and lifestyle needs. The company leverages a multi-channel distribution strategy, including company-operated stores, franchise locations, e-commerce platforms, and third-party arrangements. With a presence in North America, Asia, Europe, Latin America, the Middle East, and Africa, The Gap maintains a diversified geographic footprint. Its market positioning is reinforced by brand recognition, though it faces intense competition from fast-fashion retailers and e-commerce giants. The company’s focus on digital transformation and sustainability initiatives aims to enhance its competitive edge in the evolving retail landscape.

Revenue Profitability And Efficiency

The Gap reported revenue of $15.1 billion for the fiscal year, with net income of $844 million, reflecting a diluted EPS of $2.20. Operating cash flow stood at $1.49 billion, supported by disciplined cost management. Capital expenditures were $447 million, indicating ongoing investments in store optimization and digital infrastructure. The company’s profitability metrics suggest operational efficiency, though margin pressures from supply chain disruptions remain a risk.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its diversified brand portfolio and global reach. With an operating cash flow of $1.49 billion, The Gap demonstrates robust cash generation capabilities. However, its capital efficiency is tempered by significant debt levels, totaling $5.48 billion, which could constrain financial flexibility in a rising interest rate environment.

Balance Sheet And Financial Health

The Gap’s balance sheet shows $2.34 billion in cash and equivalents, providing liquidity to navigate market volatility. Total debt of $5.48 billion raises leverage concerns, though the company’s cash flow generation supports debt servicing. The current financial health appears stable, but sustained profitability will be critical to maintaining leverage ratios within manageable levels.

Growth Trends And Dividend Policy

The company’s growth trajectory is influenced by its e-commerce expansion and international franchise operations. A dividend of $0.615 per share reflects a commitment to shareholder returns, though payout sustainability depends on earnings stability. The Gap’s ability to adapt to shifting consumer preferences and digital trends will be pivotal for long-term growth.

Valuation And Market Expectations

With a market capitalization of $10.84 billion and a beta of 2.23, The Gap is viewed as a higher-risk investment in the volatile retail sector. Market expectations hinge on the company’s ability to execute its digital and sustainability strategies while managing cost pressures.

Strategic Advantages And Outlook

The Gap’s strategic advantages include strong brand equity and a multi-channel distribution network. However, the outlook remains cautious due to competitive pressures and macroeconomic uncertainties. Success will depend on effective brand differentiation, supply chain resilience, and targeted investments in high-growth segments like Athleta.

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