investorscraft@gmail.com

Intrinsic ValueBoohoo Group Plc (BOO.L)

Previous Close£26.10
Intrinsic Value
Upside potential
Previous Close
£26.10

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

boohoo group plc is a leading online fast-fashion retailer targeting the 16-to-45-year-old demographic across the UK, Europe, the US, and other international markets. The company operates a portfolio of brands including boohoo, PrettyLittleThing, Nasty Gal, and legacy labels like Karen Millen and Debenhams, offering affordable, trend-driven apparel, accessories, and beauty products. Its vertically integrated model allows for rapid design-to-delivery cycles, capitalizing on social media trends and influencer marketing to drive engagement. boohoo competes in the highly fragmented e-commerce fashion sector, where agility and digital-first strategies are critical. While it faces stiff competition from global players like ASOS and Shein, its multi-brand approach and acquisition strategy have expanded its market reach. However, the company has faced challenges related to sustainability concerns and supply chain scrutiny, which have impacted its reputation. Its ability to adapt to shifting consumer preferences and regulatory pressures will be key to maintaining its position in the fast-fashion landscape.

Revenue Profitability And Efficiency

In FY 2024, boohoo reported revenue of £1.46 billion, reflecting its scale in the online fashion market. However, the company posted a net loss of £137.8 million, underscoring margin pressures from rising costs and competitive pricing. Operating cash flow was marginally positive at £1.9 million, but capital expenditures of £32.6 million indicate ongoing investments in logistics and technology to support growth.

Earnings Power And Capital Efficiency

The diluted EPS of -11p highlights earnings challenges amid weak profitability. The company’s capital efficiency is strained, with negative net income and significant debt levels. Its asset-light model helps mitigate some operational costs, but high marketing spend and competitive discounting weigh on returns.

Balance Sheet And Financial Health

boohoo’s balance sheet shows £230 million in cash against £446.9 million in total debt, indicating a leveraged position. While liquidity is adequate, the debt burden could constrain flexibility if profitability does not improve. The absence of dividends aligns with its focus on reinvesting cash flows into growth initiatives.

Growth Trends And Dividend Policy

Revenue trends have been volatile, reflecting broader softness in discretionary spending. The company has prioritized brand acquisitions and international expansion, but growth has slowed. No dividends are paid, as boohoo retains earnings to fund operations and reduce leverage.

Valuation And Market Expectations

With a market cap of £364.7 million and a beta of 1.79, boohoo is viewed as a high-risk, high-reward play in e-commerce. Investors remain cautious given its unprofitability and sector headwinds, though its low valuation could attract turnaround bets if execution improves.

Strategic Advantages And Outlook

boohoo’s strengths lie in its agile supply chain and strong digital presence, but sustainability and cost pressures pose risks. The outlook hinges on margin recovery and successful integration of acquired brands. A turnaround in profitability could restore investor confidence, but near-term challenges persist.

Sources

Company filings, London Stock Exchange data

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