investorscraft@gmail.com

Intrinsic ValueCarter's, Inc. (CRI)

Previous Close$29.60
Intrinsic Value
Upside potential
Previous Close
$29.60

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

Carter's, Inc. is a leading designer, marketer, and retailer of branded children's apparel, operating primarily in North America. The company generates revenue through a diversified model, including wholesale distribution to major retailers, direct-to-consumer e-commerce, and owned retail stores under brands like Carter's, OshKosh B'gosh, and Skip Hop. Carter's dominates the infant and toddler apparel segment, leveraging strong brand recognition, product quality, and affordability. Its vertically integrated supply chain enhances cost efficiency, while its multi-channel approach ensures broad market penetration. The company competes in a fragmented industry but maintains a defensible position through scale, brand loyalty, and strategic partnerships with retailers such as Walmart and Target. Carter's also benefits from recurring demand driven by the essential nature of children's clothing, though it faces competition from private labels and digital-native brands.

Revenue Profitability And Efficiency

Carter's reported revenue of $2.84 billion for FY 2024, with net income of $185.5 million, reflecting a net margin of approximately 6.5%. Operating cash flow stood at $298.8 million, supporting reinvestment and shareholder returns. Capital expenditures totaled $56.2 million, indicating disciplined spending. The company's efficiency metrics suggest stable operations, though margins may face pressure from input costs and promotional activity in a competitive retail environment.

Earnings Power And Capital Efficiency

Diluted EPS of $5.12 demonstrates Carter's earnings power, supported by its scalable business model. The company's capital efficiency is evident in its ability to generate consistent cash flow, which funds growth initiatives and dividends. However, elevated debt levels could constrain flexibility if interest rates remain high or demand softens. Carter's must balance reinvestment with deleveraging to sustain long-term profitability.

Balance Sheet And Financial Health

Carter's holds $412.9 million in cash and equivalents against $1.13 billion in total debt, resulting in a leveraged but manageable position. The company's liquidity appears adequate, with operating cash flow covering interest obligations. However, the debt-to-equity ratio warrants monitoring, especially in a rising rate environment. Inventory management and working capital efficiency will be critical to maintaining financial stability.

Growth Trends And Dividend Policy

Carter's has demonstrated modest revenue growth, driven by e-commerce expansion and wholesale partnerships. The company pays a dividend of $3.27 per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on international expansion and product innovation, though macroeconomic headwinds could temper near-term expectations. Dividend sustainability appears solid, backed by predictable cash flows.

Valuation And Market Expectations

At current earnings levels, Carter's trades at a P/E multiple that aligns with mature apparel retailers. Market expectations likely reflect steady but unspectacular growth, with investors valuing the company's defensive qualities and dividend yield. Valuation could re-rate if Carter's successfully executes margin improvement initiatives or gains market share in underserved segments.

Strategic Advantages And Outlook

Carter's benefits from brand strength, operational scale, and a diversified distribution footprint. Challenges include navigating inflationary pressures and shifting consumer preferences. The outlook remains cautiously optimistic, with opportunities in digital transformation and product diversification offsetting cyclical risks. Management's ability to adapt to retail trends will be pivotal in sustaining competitive advantages.

Sources

10-K filing, company investor relations

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