investorscraft@gmail.com

Intrinsic ValuePVH Corp. (0KEQ.L)

Previous Close£61.61
Intrinsic Value
Upside potential
Previous Close
£61.61

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

PVH Corp. is a global apparel leader operating through its iconic brands, including Tommy Hilfiger and Calvin Klein, alongside a portfolio of heritage labels like Van Heusen and IZOD. The company generates revenue through wholesale distribution, retail operations, and digital commerce, serving department stores, specialty retailers, and direct-to-consumer channels across 40 countries. Its diversified product range spans men’s, women’s, and children’s apparel, accessories, and licensed categories, reinforcing its presence in both premium and mass-market segments. PVH’s dual focus on owned retail and wholesale partnerships allows it to balance margin expansion with scalable growth. The company’s licensing strategy further amplifies brand reach while minimizing capital intensity. In a competitive apparel sector, PVH differentiates through brand equity, global distribution, and a hybrid business model that mitigates overreliance on any single channel or region. Its emphasis on digital transformation and sustainability initiatives aligns with evolving consumer preferences, positioning it for long-term relevance in a dynamic industry.

Revenue Profitability And Efficiency

PVH reported FY revenue of $8.65 billion, with net income of $598.5 million, reflecting a disciplined cost structure and brand-driven pricing power. Operating cash flow of $740.9 million underscores efficient working capital management, while capital expenditures of $158.7 million indicate measured investments in growth. The diluted EPS of $10.56 demonstrates robust profitability, supported by a diversified revenue mix and operational leverage.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored by high-margin direct-to-consumer sales and licensing income, complemented by wholesale scale. A beta of 1.809 suggests higher volatility relative to the market, typical for consumer cyclical stocks. PVH’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its market cap, though elevated debt levels warrant monitoring.

Balance Sheet And Financial Health

PVH holds $748 million in cash against $3.39 billion in total debt, indicating a leveraged but manageable position. The balance sheet reflects typical apparel industry dynamics, with inventory turnover and receivables critical to liquidity. The company’s ability to service debt is supported by consistent cash flow generation, though refinancing risks may arise in volatile credit markets.

Growth Trends And Dividend Policy

PVH’s growth is driven by international expansion, digital adoption, and brand reinvigoration. A modest dividend of $0.15 per share signals a preference for reinvestment over shareholder payouts, aligning with its capital allocation priorities. The company’s focus on margin improvement and selective store expansion suggests a balanced approach to top-line and bottom-line growth.

Valuation And Market Expectations

With a market cap of $3.92 billion, PVH trades at a valuation reflective of its mid-cycle earnings potential. Investors likely price in expectations for brand revitalization and margin recovery, though macroeconomic headwinds and consumer spending trends remain key variables. The stock’s beta indicates sensitivity to broader market sentiment.

Strategic Advantages And Outlook

PVH’s strategic advantages include its globally recognized brands, diversified distribution, and licensing ecosystem. Near-term challenges include inflationary pressures and supply chain volatility, but long-term opportunities lie in digital engagement and sustainable product lines. The outlook hinges on execution against these priorities while maintaining financial flexibility.

Sources

Company filings, market data

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