investorscraft@gmail.com

Intrinsic ValueAritzia Inc. (ATZ.TO)

Previous Close$84.25
Intrinsic Value
Upside potential
Previous Close
$84.25

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

Aritzia Inc. is a premium women’s apparel and accessories retailer operating primarily in North America, with a strong presence in Canada and expanding influence in the U.S. The company designs and sells a curated selection of high-quality, fashion-forward products under proprietary brands such as Wilfred, Babaton, and TNA, targeting a discerning clientele seeking elevated everyday wear and activewear. Its vertically integrated model allows for tight control over design, sourcing, and distribution, ensuring consistent brand identity and quality. Aritzia differentiates itself through a seamless omnichannel strategy, combining boutique retail with a robust e-commerce platform (aritzia.com), which enhances customer engagement and accessibility. The company’s focus on community-driven marketing, exclusive product drops, and personalized shopping experiences reinforces its aspirational positioning in the competitive premium apparel sector. With 105 boutiques as of early 2022, Aritzia continues to expand its footprint, particularly in the U.S., where it sees significant growth potential. Its ability to blend timeless staples with trend-driven pieces positions it favorably against both fast-fashion and luxury competitors.

Revenue Profitability And Efficiency

Aritzia reported revenue of CAD 2.74 billion for the fiscal year ending February 2025, reflecting steady growth in its omnichannel strategy. Net income stood at CAD 207.8 million, with diluted EPS of CAD 1.82, indicating healthy profitability. Operating cash flow was robust at CAD 455.6 million, though capital expenditures of CAD 256 million highlight ongoing investments in retail expansion and digital infrastructure. The company’s lack of dividends suggests a reinvestment-focused approach.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income margins of approximately 7.6%, supported by premium pricing and efficient inventory management. Operating cash flow conversion remains strong, though elevated capital expenditures for store openings and e-commerce enhancements weigh on free cash flow. Aritzia’s capital efficiency is underscored by its ability to scale revenue while maintaining disciplined cost control.

Balance Sheet And Financial Health

Aritzia’s balance sheet shows CAD 285.6 million in cash and equivalents against total debt of CAD 919.2 million, indicating moderate leverage. The debt level is manageable given its cash flow generation, but investors should monitor leverage ratios as the company expands. The absence of dividends allows for flexibility in debt repayment and reinvestment in growth initiatives.

Growth Trends And Dividend Policy

Aritzia’s growth is driven by U.S. market penetration, e-commerce expansion, and brand resonance. The company has not instituted a dividend, prioritizing reinvestment in store openings, digital capabilities, and product innovation. Comparable sales growth and new boutique performance will be key metrics to watch in the near term.

Valuation And Market Expectations

With a market cap of CAD 6.06 billion and a beta of 1.35, Aritzia is priced for growth, reflecting investor confidence in its premium positioning and expansion potential. The lack of dividends may limit appeal to income-focused investors, but growth-oriented stakeholders likely value its scalable model and brand strength.

Strategic Advantages And Outlook

Aritzia’s strategic advantages include its strong brand portfolio, loyal customer base, and omnichannel agility. The outlook remains positive, contingent on successful U.S. expansion and sustained demand for its premium offerings. Risks include macroeconomic sensitivity and competitive pressures in the apparel retail sector.

Sources

Company filings, Bloomberg

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