investorscraft@gmail.com

Intrinsic ValueV.F. Corporation (0R30.L)

Previous Close£19.98
Intrinsic Value
Upside potential
Previous Close
£19.98

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

V.F. Corporation operates as a global leader in branded lifestyle apparel, footwear, and accessories, serving diverse consumer segments through its portfolio of iconic brands such as The North Face, Vans, Timberland, and Dickies. The company’s revenue model is diversified across wholesale, direct-to-consumer (DTC), and e-commerce channels, with a strong emphasis on outdoor, active, and workwear categories. Its products cater to performance-driven and fashion-conscious consumers, leveraging brand loyalty and innovation to maintain competitive positioning. V.F. Corporation’s market presence spans specialty retailers, department stores, and digital platforms, supported by a vertically integrated supply chain and strategic brand acquisitions like Supreme. The company operates in a highly competitive sector dominated by fast fashion and digital-native brands, yet it maintains relevance through heritage branding, sustainability initiatives, and targeted marketing. Despite macroeconomic pressures, V.F. Corporation’s multi-brand strategy provides resilience, though its exposure to discretionary spending introduces cyclical risks.

Revenue Profitability And Efficiency

V.F. Corporation reported revenue of $10.45 billion for FY 2024, reflecting challenges in consumer demand and operational inefficiencies. The company posted a net loss of $968.9 million, with diluted EPS at -$2.49, driven by restructuring costs and weak performance in key brands. Operating cash flow stood at $1.01 billion, supported by working capital adjustments, while capital expenditures were modest at $211 million, indicating restrained investment amid financial headwinds.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight pressure on margins, exacerbated by elevated debt levels and inflationary costs. Asset turnover remains constrained by inventory management challenges, though DTC channels show relative resilience. Interest coverage is thin due to high leverage, limiting flexibility for reinvestment or acquisitions without further balance sheet strain.

Balance Sheet And Financial Health

V.F. Corporation’s financial health is under scrutiny, with total debt at $7.43 billion against cash reserves of $674.6 million. The leverage ratio is elevated, and liquidity depends on operational cash flow generation. The company’s ability to refinance debt at favorable terms will be critical, especially given its dividend commitments and need for brand revitalization investments.

Growth Trends And Dividend Policy

Growth trends are muted, with underperformance in core brands like Vans offsetting gains in The North Face. The dividend yield remains a priority, with $0.36 per share paid, though sustainability depends on improved profitability. Management’s focus on cost-cutting and DTC expansion may stabilize top-line declines, but a clear turnaround strategy is yet to materialize.

Valuation And Market Expectations

At a market cap of $4.69 billion, the stock trades at distressed multiples, reflecting skepticism about near-term recovery. The beta of 1.71 indicates high volatility, aligning with sector risks. Investors appear to discount future cash flows heavily, awaiting evidence of operational improvements or asset monetization.

Strategic Advantages And Outlook

V.F. Corporation’s strengths lie in its diversified brand portfolio and global distribution network, but execution risks persist. The outlook hinges on successful restructuring, debt management, and reinvigorating brand equity. Macroeconomic recovery and consumer sentiment will be key determinants, with potential upside from strategic divestitures or partnerships.

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