investorscraft@gmail.com

Intrinsic ValueCiti Trends, Inc. (CTRN)

Previous Close$33.93
Intrinsic Value
Upside potential
Previous Close
$33.93

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Citi Trends, Inc. operates as a value-focused retailer targeting underserved urban and rural communities in the United States. The company specializes in offering discounted apparel, accessories, and home goods, primarily catering to African American and Hispanic demographics. Its revenue model hinges on high-volume sales of affordable, trend-conscious merchandise, sourced through closeouts and opportunistic purchases. Citi Trends differentiates itself through localized assortments and a deep understanding of its core customer base, positioning it as a niche player in the off-price retail sector. The company faces competition from larger discount chains but maintains relevance through cultural alignment and community-centric store locations. While not a market leader in scale, it occupies a defensible niche with limited direct competitors offering comparable ethnic-focused value retail.

Revenue Profitability And Efficiency

For FY2025, Citi Trends reported $753.1 million in revenue but recorded a net loss of $43.2 million, reflecting significant margin pressures. The diluted EPS of -$5.19 and negative operating cash flow of $3.8 million indicate operational challenges. Capital expenditures totaled $10.1 million, suggesting restrained investment activity amid financial headwinds. These metrics point to deteriorating profitability and cash generation capabilities in the current period.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow position demonstrate weakened earnings power in the reporting period. With capital expenditures exceeding operating cash flow, Citi Trends appears to be funding store operations and investments through balance sheet resources rather than organic cash generation. The -$5.19 EPS reflects substantial erosion in per-share earnings capacity compared to historical performance.

Balance Sheet And Financial Health

Citi Trends maintains $61.1 million in cash against $220.4 million of total debt, indicating a leveraged position with debt exceeding liquid assets. The negative operating cash flow compounds liquidity concerns. While the cash position provides some near-term flexibility, the current capital structure may require optimization if profitability challenges persist beyond the reporting period.

Growth Trends And Dividend Policy

The absence of dividends aligns with the company's current loss position and cash preservation priorities. Revenue trends will require monitoring to determine whether the FY2025 results represent cyclical weakness or structural challenges. Historical performance suggests the company has navigated periods of volatility before, though the current financial metrics indicate more severe pressure than typical seasonal variations.

Valuation And Market Expectations

Market valuation likely reflects skepticism about near-term turnaround prospects given the substantial losses and cash burn. Investors appear to be pricing in execution risk regarding margin recovery and debt management. The shares outstanding count of 8.3 million suggests the market is assessing the company's prospects on a per-unit basis that amplifies the impact of negative EPS.

Strategic Advantages And Outlook

Citi Trends' cultural relevance and localized merchandising remain differentiating factors, but macroeconomic pressures on its core demographic present headwinds. Success will depend on inventory management improvements and potential debt restructuring. The outlook remains cautious until evidence emerges of sustainable margin recovery and positive cash flow generation in future periods.

Sources

Company 10-K filing, SEC filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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