investorscraft@gmail.com

Intrinsic Value of a.k.a. Brands Holding Corp. (AKA)

Previous Close$11.08
Intrinsic Value
Upside potential
Previous Close
$11.08

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

a.k.a. Brands Holding Corp. operates as a digitally-native fashion platform targeting Gen Z and millennial consumers. The company owns and scales a portfolio of direct-to-consumer brands, leveraging data-driven insights to optimize marketing, inventory, and customer engagement. Its revenue model hinges on e-commerce sales, with a focus on curated, trend-driven apparel and accessories. AKA competes in the highly fragmented online fashion sector, differentiating itself through agile brand acquisition and integration, as well as a deep understanding of digital consumer behavior. The company’s market position is bolstered by its ability to identify and nurture niche brands, though it faces intense competition from larger retailers and pure-play e-commerce platforms. By maintaining a lean operational structure and capitalizing on social media-driven demand, AKA aims to sustain growth in a rapidly evolving retail landscape.

Revenue Profitability And Efficiency

In FY 2024, AKA reported revenue of $574.7 million but recorded a net loss of $25.99 million, reflecting margin pressures and operational challenges. Diluted EPS stood at -$2.46, underscoring profitability struggles. Operating cash flow was marginally positive at $669,000, while capital expenditures totaled $11.59 million, indicating ongoing investments in digital infrastructure and brand development.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power in the near term. Capital efficiency appears constrained, as operating cash flow barely covers minimal expenditures. AKA’s ability to improve profitability hinges on scaling acquired brands and optimizing marketing spend, but current metrics suggest limited near-term earnings traction.

Balance Sheet And Financial Health

AKA’s balance sheet shows $24.19 million in cash and equivalents against $183.59 million in total debt, signaling moderate liquidity but elevated leverage. The absence of dividends aligns with its growth-focused strategy, though debt levels may constrain financial flexibility if profitability does not improve.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the net loss suggests growth may come at the expense of margins. AKA does not pay dividends, reinvesting cash flow into brand acquisitions and digital expansion. Future growth will likely depend on successful integration of new brands and e-commerce scalability.

Valuation And Market Expectations

With a negative EPS and high debt load, AKA’s valuation likely reflects market skepticism about its path to profitability. Investors may be pricing in execution risks, particularly in a competitive digital fashion space where customer acquisition costs remain elevated.

Strategic Advantages And Outlook

AKA’s strengths lie in its agile brand portfolio and digital-first approach, but macroeconomic headwinds and competition pose risks. The outlook depends on its ability to achieve scale efficiencies and improve unit economics, though near-term challenges persist.

Sources

Company filings (CIK: 0001865107), FY 2024 financial 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