investorscraft@gmail.com

Intrinsic ValueCricut, Inc. (CRCT)

Previous Close$6.61
Intrinsic Value
Upside potential
Previous Close
$6.61

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

Cricut, Inc. operates in the consumer technology and crafting industry, specializing in connected platforms that integrate hardware, software, and accessories for creative projects. The company generates revenue through a razor-and-blades model, selling Cricut cutting machines (hardware) at competitive margins while driving recurring sales from proprietary materials, tools, and software subscriptions. Its ecosystem fosters customer loyalty through design apps, cloud-based content, and a vibrant user community. Cricut holds a strong position in the DIY crafting market, competing with niche players and broader hobby retailers. The company leverages direct-to-consumer e-commerce and retail partnerships to expand its global footprint, targeting hobbyists, small businesses, and educators. Its innovation in precision cutting technology and design software differentiates it from traditional crafting tools, though macroeconomic pressures on discretionary spending pose sector-wide challenges.

Revenue Profitability And Efficiency

Cricut reported $712.5M in revenue for FY2024, with net income of $62.8M, reflecting a net margin of approximately 8.8%. Operating cash flow was robust at $265M, supported by efficient working capital management. Capital expenditures of $18.3M suggest disciplined reinvestment, aligning with the company's asset-light model. The diluted EPS of $0.29 indicates modest earnings per share, though cash generation remains a strength.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting non-cash adjustments and efficient receivables management. Low debt levels ($15.2M) and high cash reserves ($232.1M) underscore capital efficiency, allowing flexibility for R&D or strategic initiatives. The model’s reliance on recurring revenue from consumables and subscriptions enhances predictability.

Balance Sheet And Financial Health

Cricut maintains a strong balance sheet, with cash and equivalents covering 15x total debt, signaling minimal leverage risk. Shareholders’ equity is bolstered by retained earnings, though the $0.51 dividend per share (unusual for growth-focused tech firms) may reflect a shift toward returning capital. The absence of significant long-term liabilities supports financial stability.

Growth Trends And Dividend Policy

Revenue growth has moderated post-pandemic, reflecting normalization in crafting demand. The dividend payout appears elevated relative to EPS, potentially signaling confidence in cash flow sustainability or a strategic pivot. Future growth may hinge on international expansion and software monetization, though the dividend could limit reinvestment capacity absent higher profitability.

Valuation And Market Expectations

At ~215M shares outstanding, the market likely prices Cricut as a hybrid growth/income play, with the dividend yield attracting investors despite modest EPS. Valuation multiples should account for its niche leadership but also sensitivity to consumer spending cycles. Comparables in the crafting or subscription-hardware space may offer benchmarks.

Strategic Advantages And Outlook

Cricut’s integrated ecosystem and brand loyalty provide defensibility, though competition from generic cutters and economic downturns are risks. The outlook depends on sustaining hardware innovation while scaling high-margin consumables. Strategic partnerships or acquisitions could diversify revenue streams, while the dividend policy may appeal to income-focused investors if growth plateaus.

Sources

Company 10-K (CIK: 0001828962), Bloomberg

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