investorscraft@gmail.com

Intrinsic ValueFitbit, Inc. (5FB.DE)

Previous Close5.34
Intrinsic Value
Upside potential
Previous Close
5.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fitbit, Inc. operates in the wearable technology industry, specializing in health and fitness tracking devices. The company generates revenue primarily through the sale of wearable hardware, including smartwatches and fitness trackers, complemented by subscription-based services such as Fitbit Premium, which offers personalized health insights. Fitbit competes in a rapidly evolving sector dominated by tech giants like Apple and Garmin, positioning itself as an accessible, data-driven wellness brand for mainstream consumers. Its market position hinges on integrating health monitoring features with user-friendly designs, though it faces challenges in differentiating its products in a crowded market. The company’s strategy emphasizes partnerships with healthcare providers and employers to expand its ecosystem beyond individual consumers, aiming to leverage its data analytics capabilities for broader health solutions.

Revenue Profitability And Efficiency

In FY 2019, Fitbit reported revenue of €1.43 billion, reflecting a decline in hardware sales amid intensifying competition. The company posted a net loss of €320.7 million, with diluted EPS at -€1.25, underscoring profitability challenges. Operating cash flow was negative at €156.8 million, while capital expenditures totaled €36.5 million, indicating strained cash generation relative to investments in product development and market expansion.

Earnings Power And Capital Efficiency

Fitbit’s earnings power remains constrained by competitive pressures and high operating costs, as evidenced by its negative net income and operating cash flow. The company’s capital efficiency is further challenged by its reliance on hardware sales, which require significant upfront investment. With limited scalability in its core business, Fitbit’s ability to monetize its user base through higher-margin services remains critical to improving returns.

Balance Sheet And Financial Health

Fitbit’s balance sheet shows €334.5 million in cash and equivalents against €92.8 million in total debt, providing moderate liquidity. However, the negative operating cash flow raises concerns about sustained financial health without improved profitability. The absence of dividends aligns with its focus on preserving capital for growth initiatives, though shareholder returns remain uncertain given ongoing losses.

Growth Trends And Dividend Policy

Fitbit’s growth trajectory is hampered by declining hardware sales and slow adoption of its subscription services. The company has not issued dividends, prioritizing reinvestment in innovation and partnerships. While its healthcare-focused strategy offers long-term potential, near-term growth depends on reversing revenue declines and scaling higher-margin offerings.

Valuation And Market Expectations

With a market cap of €1.65 billion and a beta of 0.39, Fitbit trades with lower volatility relative to the market, reflecting muted investor expectations. The negative earnings and cash flow suggest the market prices the stock based on turnaround potential rather than current fundamentals, with focus on its ability to pivot toward sustainable profitability.

Strategic Advantages And Outlook

Fitbit’s strengths lie in its brand recognition and health-focused ecosystem, but its outlook is clouded by competitive and operational challenges. Success hinges on executing its healthcare partnerships and diversifying revenue streams. Without meaningful progress, the company risks further erosion of its market position in the face of larger, more capitalized rivals.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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