investorscraft@gmail.com

Intrinsic Value of Crown Crafts, Inc. (CRWS)

Previous Close$2.92
Intrinsic Value
Upside potential
Previous Close
$2.92

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

Crown Crafts, Inc. operates in the consumer goods sector, specializing in infant, toddler, and juvenile products. The company generates revenue through the design, manufacturing, and distribution of branded and private-label products, including bedding, blankets, and accessories. Its core markets include mass retailers, e-commerce platforms, and specialty stores. Crown Crafts maintains a competitive edge through established relationships with major retailers and a focus on value-driven, high-quality offerings tailored to budget-conscious families. The company operates in a fragmented industry but leverages its brand recognition and efficient supply chain to sustain market share. Its product portfolio caters to essential needs, providing resilience against economic downturns while benefiting from recurring demand in the infant care segment. Strategic partnerships and a lean operational model further reinforce its position as a reliable supplier in the competitive juvenile products space.

Revenue Profitability And Efficiency

Crown Crafts reported revenue of $87.6 million for FY 2024, with net income of $4.9 million, reflecting a net margin of approximately 5.6%. Diluted EPS stood at $0.48, supported by disciplined cost management. Operating cash flow of $7.1 million underscores efficient working capital management, while capital expenditures of $786,000 indicate modest reinvestment needs. The company’s profitability metrics suggest stable operations despite competitive pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is demonstrated by its ability to generate consistent operating cash flow, which exceeded net income, indicating high-quality earnings. With a capital-light model, Crown Crafts maintains a focus on inventory turnover and supplier efficiency. The absence of significant leverage on earnings highlights prudent capital allocation, though the modest EPS growth suggests limited scalability in the near term.

Balance Sheet And Financial Health

Crown Crafts holds $829,000 in cash and equivalents against total debt of $23.8 million, reflecting a leveraged but manageable position. The debt level is serviceable given stable cash flows, but liquidity remains tight. Shareholders’ equity is supported by retained earnings, with no immediate solvency risks. The balance sheet structure aligns with the company’s conservative financial strategy.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, reflecting market saturation in core segments. The company’s dividend payout of $0.32 per share signifies a commitment to returning capital, with a yield appealing to income-focused investors. However, limited top-line expansion suggests future dividends may rely on margin preservation rather than earnings growth. The lack of aggressive reinvestment signals a mature business phase.

Valuation And Market Expectations

Trading at a modest earnings multiple, Crown Crafts is priced as a stable but low-growth entity. Market expectations align with its niche positioning, with valuation reflecting steady cash flows rather than expansion potential. Investor sentiment likely hinges on dividend sustainability and cost-control measures, given the absence of disruptive catalysts.

Strategic Advantages And Outlook

Crown Crafts benefits from entrenched retail relationships and a resilient product demand cycle. Its outlook remains stable, with opportunities tied to operational efficiency and selective product innovation. Macroeconomic pressures on consumer spending pose risks, but the company’s value-oriented offerings provide a defensive posture. Strategic focus will likely remain on margin protection and disciplined capital returns.

Sources

Company filings (10-K), 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