investorscraft@gmail.com

Intrinsic ValueAllbirds, Inc. (BIRD)

Previous Close$6.13
Intrinsic Value
Upside potential
Previous Close
$6.13

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

Allbirds, Inc. operates in the sustainable footwear and apparel industry, targeting environmentally conscious consumers with its eco-friendly product lines. The company differentiates itself through proprietary materials like merino wool and sugarcane-based foam, positioning its offerings as premium yet accessible. While competing against established athletic and lifestyle brands, Allbirds leverages its sustainability narrative to carve a niche in a crowded market, though scalability and cost efficiency remain ongoing challenges. The direct-to-consumer (DTC) model, supplemented by wholesale partnerships, drives revenue but faces margin pressures from rising customer acquisition costs and inventory management complexities. As consumer preferences shift toward ethical consumption, Allbirds’ brand equity in sustainability could bolster its market position if operational execution improves.

Revenue Profitability And Efficiency

Allbirds reported revenue of $189.8 million for FY 2024, reflecting its niche market reach. However, net losses deepened to -$93.3 million, with diluted EPS at -$11.87, underscoring persistent profitability challenges. Operating cash flow was negative at -$63.9 million, exacerbated by -$4.1 million in capital expenditures, indicating strained liquidity amid expansion efforts.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in scaling its DTC model. High operating costs relative to revenue suggest suboptimal capital allocation, though investments in sustainability-focused innovation may yield long-term differentiation if demand for eco-conscious products accelerates.

Balance Sheet And Financial Health

Allbirds held $66.7 million in cash against $53.7 million of total debt, providing limited liquidity headroom. The absence of dividends aligns with its focus on reinvestment, but sustained losses could necessitate additional financing if operational turnaround lags.

Growth Trends And Dividend Policy

Revenue trends hinge on brand expansion and wholesale penetration, though profitability remains elusive. No dividends are paid, as the company prioritizes growth and R&D. Success depends on balancing customer acquisition costs with sustainable unit economics.

Valuation And Market Expectations

The market likely prices Allbirds as a high-risk, high-reward play on sustainable consumer goods. Negative earnings and cash flows temper valuation multiples, with investor sentiment tied to execution risks and macroeconomic pressures on discretionary spending.

Strategic Advantages And Outlook

Allbirds’ sustainability focus offers a defensible niche, but operational execution must improve to capitalize on this advantage. Near-term challenges include cost containment and inventory turnover, while long-term success depends on scaling its eco-friendly proposition profitably.

Sources

Company filings (CIK: 0001653909), FY 2024 preliminary financials

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