Previous Close | $50.66 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Academy Sports and Outdoors, Inc. operates as a leading full-line sporting goods and outdoor recreation retailer in the United States, serving a broad customer base through its extensive network of stores and e-commerce platform. The company generates revenue primarily through the sale of sports equipment, apparel, footwear, and outdoor gear, catering to both casual enthusiasts and serious athletes. Its product mix spans categories such as fitness, team sports, hunting, fishing, and camping, positioning it as a one-stop destination for recreational needs. Academy Sports differentiates itself through a value-oriented pricing strategy, private-label offerings, and a localized merchandising approach tailored to regional preferences. The company competes in a fragmented industry against national chains like Dick’s Sporting Goods and regional players, leveraging its strong presence in the Southern and Midwestern U.S. to maintain market share. Its omnichannel strategy integrates in-store experiences with digital capabilities, enhancing customer engagement and driving repeat business. With a focus on affordability and accessibility, Academy Sports targets middle-income households, reinforcing its reputation as a dependable retailer for quality sporting goods.
Academy Sports reported revenue of $5.93 billion for FY 2025, with net income of $418.4 million, reflecting a net margin of approximately 7.1%. Diluted EPS stood at $5.73, demonstrating solid profitability. Operating cash flow was robust at $528.1 million, though capital expenditures of $200.4 million indicate ongoing investments in store upgrades and digital infrastructure. The company’s efficiency metrics suggest disciplined cost management and operational execution.
The company’s earnings power is underscored by its ability to convert revenue into net income at a healthy margin, supported by a lean operating model. Capital efficiency is evident in its cash flow generation, which funds growth initiatives while maintaining financial flexibility. With a focus on inventory turnover and working capital optimization, Academy Sports balances reinvestment needs with shareholder returns.
Academy Sports ended FY 2025 with $288.9 million in cash and equivalents, against total debt of $1.79 billion. The debt level, while significant, is manageable given the company’s cash flow profile. Liquidity appears adequate, with no immediate refinancing risks. The balance sheet reflects a conservative approach to leverage, ensuring resilience in cyclical downturns.
Revenue growth has been steady, driven by store expansion and e-commerce adoption. The company paid a dividend of $0.44 per share, signaling a commitment to returning capital to shareholders. Future growth may hinge on geographic expansion and private-label penetration, alongside macroeconomic factors influencing consumer discretionary spending.
Trading at a P/E multiple derived from its $5.73 EPS, Academy Sports’ valuation reflects market expectations of mid-single-digit growth. Investors likely weigh its regional strength against competitive pressures and broader retail sector trends. The stock’s performance will depend on execution in margin preservation and market share gains.
Academy Sports benefits from a loyal customer base, value-focused positioning, and a diversified product portfolio. Its outlook is cautiously optimistic, with opportunities in private-label expansion and digital engagement. Risks include inflationary pressures and competition, but the company’s regional dominance and operational discipline provide a solid foundation for sustained performance.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |