investorscraft@gmail.com

Intrinsic ValueStitch Fix, Inc. (0L9X.L)

Previous Close£4.84
Intrinsic Value
Upside potential
Previous Close
£4.84

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

Stitch Fix, Inc. operates in the apparel retail sector, leveraging a data-driven, personalized shopping model to serve men, women, and children in the United States. The company combines human stylists with algorithmic recommendations to curate clothing, shoes, and accessories, which are delivered directly to customers. Its core revenue model relies on both one-time purchases and recurring subscription services, differentiating it from traditional e-commerce and brick-and-mortar retailers. Stitch Fix competes in the highly fragmented fashion retail industry, where it positions itself as a tech-enabled disruptor offering convenience and personalization. Despite challenges in scaling profitability, the company maintains a niche following among consumers seeking curated style solutions without the hassle of in-store shopping. Its hybrid approach—blending data science with human expertise—provides a unique value proposition, though it faces intense competition from fast-fashion retailers and established e-commerce giants.

Revenue Profitability And Efficiency

Stitch Fix reported revenue of $1.34 billion for the fiscal year ending July 2024, reflecting its ability to generate substantial sales despite a net loss of $128.8 million. The company's diluted EPS of -$1.07 underscores ongoing profitability challenges, though operating cash flow of $18.5 million suggests some operational efficiency. Capital expenditures of -$13.97 million indicate restrained investment in growth relative to prior periods.

Earnings Power And Capital Efficiency

The company's negative net income highlights persistent earnings challenges, likely driven by high customer acquisition costs and operational inefficiencies. However, its ability to maintain positive operating cash flow suggests underlying resilience in converting sales to cash, albeit at modest levels. The capital-light model, with limited physical stores, helps mitigate some cost pressures.

Balance Sheet And Financial Health

Stitch Fix's balance sheet shows $162.9 million in cash and equivalents against $21.8 million in total debt, providing liquidity and a manageable leverage position. The absence of significant debt obligations offers flexibility, though sustained losses could pressure cash reserves over time if not addressed.

Growth Trends And Dividend Policy

Revenue trends indicate stable demand, but profitability remains elusive. The company does not pay dividends, reinvesting available cash into operations and potential growth initiatives. Future success hinges on improving margins and scaling its hybrid retail model effectively.

Valuation And Market Expectations

With a market capitalization of approximately $526.8 million and a beta of 2.01, Stitch Fix is viewed as a high-risk, high-reward investment. The market appears skeptical about its path to profitability, reflected in its volatile stock performance relative to broader indices.

Strategic Advantages And Outlook

Stitch Fix's key advantage lies in its proprietary data-driven styling platform, which could drive long-term customer retention if refined. However, macroeconomic pressures and competitive threats pose significant risks. The outlook remains cautious, with success contingent on operational improvements and sustainable cost management.

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