investorscraft@gmail.com

Intrinsic ValueAbercrombie & Fitch Co. (0R32.L)

Previous Close£95.91
Intrinsic Value
Upside potential
Previous Close
£95.91

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

Abercrombie & Fitch Co. is a global specialty retailer operating under two primary segments: Hollister and Abercrombie. The company targets men, women, and children with a diverse portfolio of apparel, personal care products, and accessories, sold under brands such as Hollister, Abercrombie & Fitch, and Gilly Hicks. Its revenue streams include direct retail stores, e-commerce platforms, and third-party wholesale and licensing agreements. The company maintains a strong presence in North America, Europe, and Asia, with 729 retail stores as of early 2022. Abercrombie & Fitch competes in the highly fragmented apparel retail sector, where brand differentiation and digital transformation are critical. The company has pivoted toward a more inclusive brand identity and omnichannel strategy, leveraging its heritage while adapting to shifting consumer preferences. Its market positioning balances aspirational branding with accessibility, targeting younger demographics through social media and influencer collaborations. Despite intense competition from fast-fashion and direct-to-consumer brands, Abercrombie retains a niche as a mid-tier lifestyle retailer with global recognition.

Revenue Profitability And Efficiency

For the reported period, Abercrombie & Fitch generated $4.95 billion in revenue, with net income of $566.2 million, reflecting a robust margin. Diluted EPS stood at $10.69, indicating strong profitability. Operating cash flow was $707.1 million, supported by disciplined cost management. Capital expenditures totaled $182.9 million, suggesting ongoing investments in store upgrades and digital infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income growth reflecting operational efficiency and pricing discipline. Its capital efficiency is evident in the balance between reinvestment and cash generation, though the absence of dividends suggests a focus on growth initiatives. The diluted EPS of $10.69 underscores effective earnings distribution across its 50.8 million outstanding shares.

Balance Sheet And Financial Health

Abercrombie & Fitch maintains a stable financial position, with $772.7 million in cash and equivalents against $951.6 million in total debt. The manageable leverage ratio indicates prudent financial management. The company’s liquidity is sufficient to support operations and strategic investments, though its beta of 1.465 reflects higher volatility relative to the market.

Growth Trends And Dividend Policy

Growth trends highlight Abercrombie’s shift toward digital and international expansion, though same-store sales performance remains a key metric. The company does not currently pay dividends, opting instead to reinvest cash flows into brand revitalization and omnichannel capabilities. This aligns with its strategy to capture long-term market share in a competitive retail landscape.

Valuation And Market Expectations

With a market capitalization of $3.3 billion, Abercrombie & Fitch trades at a valuation reflecting investor confidence in its turnaround strategy. The absence of dividends may deter income-focused investors, but growth-oriented stakeholders likely appreciate its reinvestment approach. Market expectations hinge on sustained profitability and successful adaptation to e-commerce trends.

Strategic Advantages And Outlook

Abercrombie & Fitch’s strategic advantages include its strong brand portfolio, global footprint, and evolving digital capabilities. The outlook depends on its ability to maintain relevance among younger consumers and navigate supply chain challenges. Continued focus on margin improvement and international expansion could drive sustained performance, though macroeconomic headwinds remain a risk.

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