investorscraft@gmail.com

Intrinsic ValueAmerica's Car-Mart, Inc. (CRMT)

Previous Close$34.55
Intrinsic Value
Upside potential
Previous Close
$34.55

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

America's Car-Mart, Inc. operates as a leading automotive retailer in the buy-here-pay-here (BHPH) segment, primarily serving credit-constrained customers in small and mid-sized markets across the Southern and Central United States. The company generates revenue through vehicle sales and financing, offering in-house financing solutions that cater to subprime borrowers. Its integrated model combines dealership operations with loan servicing, creating a recurring revenue stream from interest income and reducing reliance on third-party lenders. CRMT differentiates itself through localized customer service, transparent pricing, and a focus on reliability, positioning it as a trusted provider in underserved markets. The BHPH industry is highly fragmented, but CRMT’s scale and disciplined underwriting provide a competitive edge. While facing regulatory scrutiny and economic sensitivity, the company’s niche focus on non-prime borrowers allows it to maintain stable demand despite broader auto market fluctuations.

Revenue Profitability And Efficiency

In FY 2024, CRMT reported revenue of $1.39 billion but recorded a net loss of $31.4 million, reflecting margin pressures from higher loan loss provisions and operational costs. Diluted EPS stood at -$4.92, underscoring profitability challenges. Operating cash flow was negative at $73.9 million, driven by working capital outflows, while capital expenditures remained modest at $6.1 million, indicating restrained investment activity.

Earnings Power And Capital Efficiency

CRMT’s earnings power was constrained in FY 2024, with negative net income and operating cash flow highlighting cyclical and credit risks. The company’s capital efficiency metrics were subdued, as elevated debt levels and financing costs weighed on returns. However, its ability to maintain a scalable financing model suggests potential for recovery if credit performance stabilizes.

Balance Sheet And Financial Health

CRMT’s balance sheet showed $5.5 million in cash against $818.7 million in total debt, signaling elevated leverage. The debt-heavy structure increases interest expense sensitivity, though the company’s asset-backed financing model provides collateral support. Liquidity remains a focus area given negative cash flow and tight working capital dynamics.

Growth Trends And Dividend Policy

Growth trends were muted in FY 2024, with profitability declines offsetting top-line stability. CRMT’s nominal dividend of $0.01 per share reflects a conservative payout policy, prioritizing debt management over shareholder returns. The company’s long-term growth hinges on credit quality improvement and market expansion in its core regions.

Valuation And Market Expectations

CRMT’s valuation likely reflects near-term earnings volatility and macroeconomic uncertainty. Investors appear cautious given leverage and cyclical risks, though the stock may attract value-oriented buyers if credit metrics stabilize. Market expectations are tempered, with focus on execution in a challenging subprime auto environment.

Strategic Advantages And Outlook

CRMT’s strategic advantages include its integrated BHPH model and localized market expertise. The outlook remains mixed, with near-term headwinds from credit costs balanced against long-term opportunities in underserved markets. Success depends on underwriting discipline and operational efficiency to navigate economic cycles.

Sources

10-K filing for FY 2024

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