investorscraft@gmail.com

Intrinsic ValueBig 5 Sporting Goods Corporation (BGFV)

Previous Close$1.43
Intrinsic Value
Upside potential
Previous Close
$1.43

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

Big 5 Sporting Goods Corporation operates as a leading sporting goods retailer in the western United States, offering a broad assortment of athletic equipment, footwear, apparel, and accessories. The company primarily generates revenue through its brick-and-mortar stores and e-commerce platform, catering to both casual and serious athletes. Its product mix includes branded and private-label merchandise, with a focus on value-oriented pricing to attract budget-conscious consumers. Big 5 competes in a highly fragmented industry dominated by larger players like Dick's Sporting Goods and online retailers such as Amazon. The company differentiates itself through localized merchandising strategies and a neighborhood store approach, emphasizing convenience and customer service. Despite its regional focus, Big 5 faces intense competition and margin pressures from e-commerce disruption and shifting consumer preferences toward direct-to-consumer brands. Its market position remains challenged by the need to balance store profitability with digital transformation investments.

Revenue Profitability And Efficiency

In FY 2024, Big 5 reported revenue of $795.5 million but recorded a net loss of $69.1 million, reflecting significant margin compression. The diluted EPS of -$3.15 underscores profitability challenges, likely driven by competitive pricing pressures and elevated operating costs. Operating cash flow was negative at $11.4 million, further highlighting inefficiencies in working capital management amid a difficult retail environment.

Earnings Power And Capital Efficiency

The company's negative earnings power is evident from its net loss and strained cash flow generation. Capital expenditures of $10.9 million suggest restrained investment in growth initiatives, possibly prioritizing liquidity preservation. The lack of positive operating cash flow limits Big 5's ability to reinvest in store upgrades or digital capabilities, constraining long-term competitiveness.

Balance Sheet And Financial Health

Big 5's balance sheet shows limited liquidity, with cash and equivalents of $5.4 million against total debt of $299.1 million, raising concerns about leverage. The high debt burden relative to cash flow could restrict financial flexibility, particularly if sales trends weaken further. Shareholders' equity is likely under pressure given the annual net loss.

Growth Trends And Dividend Policy

The company's declining revenue trajectory and negative earnings signal structural challenges rather than cyclical headwinds. Big 5 maintained a modest dividend of $0.13 per share, but sustainability is questionable given cash flow constraints. Absent a turnaround in comparable store sales or margin recovery, growth prospects appear limited.

Valuation And Market Expectations

Market expectations for Big 5 remain subdued, with the stock likely pricing in continued operational struggles. The negative EPS and high debt load suggest valuation multiples are not meaningful at this stage. Investors appear to discount the equity heavily until evidence of a viable turnaround emerges.

Strategic Advantages And Outlook

Big 5's regional footprint and localized merchandising provide niche advantages, but these may not offset broader industry headwinds. The outlook remains cautious, hinging on improved cost management and potential debt restructuring. Without a clear path to profitability, the company faces existential risks in an increasingly competitive sporting goods landscape.

Sources

Company filings (10-K), CIK 0001156388

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