investorscraft@gmail.com

Intrinsic ValueAmer Sports, Inc. (AS)

Previous Close$36.63
Intrinsic Value
Upside potential
Previous Close
$36.63

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

Amer Sports, Inc. operates in the global sporting goods and outdoor recreation industry, with a diversified portfolio of premium brands catering to performance-driven athletes and outdoor enthusiasts. The company generates revenue through the design, manufacturing, and distribution of high-performance equipment, apparel, and footwear, leveraging its strong brand equity and direct-to-consumer channels. Amer Sports holds a competitive position in niche markets, supported by innovation and strategic partnerships with professional athletes and teams. Its portfolio includes well-recognized brands that command pricing power and customer loyalty, positioning the company as a leader in specialized segments such as winter sports, cycling, and fitness. The company’s vertically integrated supply chain and omnichannel distribution strategy enhance its ability to capture value across the product lifecycle. While facing competition from larger sportswear conglomerates, Amer Sports differentiates itself through technical superiority and a focus on performance-oriented consumers.

Revenue Profitability And Efficiency

Amer Sports reported revenue of $5.18 billion for FY 2024, reflecting its strong market presence. Net income stood at $72.6 million, with diluted EPS of $0.14, indicating modest profitability. Operating cash flow was robust at $424.7 million, supported by efficient working capital management. Capital expenditures totaled $241.7 million, highlighting ongoing investments in growth and operational infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate substantial operating cash flow relative to net income, suggesting effective cost management. Capital efficiency is evident in its disciplined investment approach, balancing growth initiatives with cash flow generation. The absence of a dividend policy allows for reinvestment in core business segments.

Balance Sheet And Financial Health

Amer Sports maintains a solid balance sheet with $345.4 million in cash and equivalents, providing liquidity for operations. Total debt of $1.48 billion indicates leverage, though the company’s cash flow generation supports debt servicing. The financial structure appears stable, with no immediate liquidity concerns.

Growth Trends And Dividend Policy

Revenue growth trends reflect Amer Sports’ ability to capitalize on demand for premium sporting goods. The company does not currently pay dividends, opting instead to reinvest profits into brand development and market expansion. Future growth may hinge on geographic expansion and product innovation.

Valuation And Market Expectations

Market expectations for Amer Sports are likely tied to its premium positioning and growth potential in specialized segments. Valuation metrics would benefit from clearer profitability trends and reduced leverage. Investor sentiment may be influenced by the company’s ability to scale efficiently.

Strategic Advantages And Outlook

Amer Sports’ strategic advantages include its strong brand portfolio and technical expertise in performance gear. The outlook remains positive, driven by global demand for high-quality sporting equipment. Challenges include competitive pressures and macroeconomic volatility, but the company’s niche focus provides resilience.

Sources

Company filings, FY 2024 financial statements

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