investorscraft@gmail.com

Intrinsic ValueCulp, Inc. (CULP)

Previous Close$4.72
Intrinsic Value
Upside potential
Previous Close
$4.72

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

Culp, Inc. operates in the textile manufacturing industry, specializing in mattress fabrics, upholstery fabrics, and sewn covers. The company serves a diverse clientele, including furniture manufacturers, bedding producers, and retailers, leveraging its vertically integrated supply chain to deliver high-quality, customizable textile solutions. Culp’s revenue model is driven by both domestic and international sales, with a focus on innovation and design to differentiate itself in a competitive market. The company operates in two primary segments: Culp Home Fashions (CHF) and Culp Upholstery Fabrics (CUF), each catering to distinct but complementary markets. CHF focuses on bedding and mattress fabrics, while CUF targets the residential and commercial furniture industries. Despite facing industry headwinds such as raw material volatility and shifting consumer preferences, Culp maintains a niche position through its agility and customer-centric approach. The company’s ability to adapt to trends, such as sustainable materials and performance fabrics, enhances its market relevance. However, its smaller scale compared to global textile giants necessitates a strategic focus on operational efficiency and targeted growth initiatives.

Revenue Profitability And Efficiency

In FY 2024, Culp reported revenue of $225.3 million, reflecting ongoing challenges in demand and pricing pressures. The company posted a net loss of $13.8 million, with diluted EPS of -$1.11, underscoring margin compression and operational inefficiencies. Operating cash flow was negative at $8.2 million, exacerbated by working capital outflows, while capital expenditures totaled $3.7 million, indicating restrained investment amid financial strain.

Earnings Power And Capital Efficiency

Culp’s negative earnings and cash flow highlight weakened earnings power in the current cycle. The company’s capital efficiency is constrained by lower utilization rates and elevated costs, though its modest debt levels provide some flexibility. Management’s focus on cost control and inventory optimization may improve returns, but a sustained recovery in end-market demand is critical for meaningful earnings rebound.

Balance Sheet And Financial Health

Culp’s balance sheet remains relatively stable, with $10.0 million in cash and equivalents and total debt of $4.5 million, yielding a net cash position. The low leverage ratio suggests manageable obligations, but negative cash flow raises liquidity concerns if losses persist. Shareholders’ equity is under pressure from accumulated deficits, necessitating improved profitability to strengthen financial health.

Growth Trends And Dividend Policy

Growth trends remain muted, with top-line performance hampered by soft demand in core markets. Culp suspended its dividend in recent years to preserve capital, reflecting a conservative approach to liquidity management. Future growth may hinge on market share gains, product innovation, or strategic acquisitions, though near-term visibility is limited.

Valuation And Market Expectations

Culp’s valuation reflects its challenged earnings profile, with the market pricing in limited near-term recovery potential. Investor sentiment is likely cautious given the cyclical nature of the textile industry and Culp’s exposure to discretionary spending. A rerating would require evidence of sustained margin improvement or top-line acceleration.

Strategic Advantages And Outlook

Culp’s strategic advantages include its design capabilities, customer relationships, and flexible manufacturing footprint. However, the outlook remains uncertain amid macroeconomic and competitive pressures. Success will depend on executing cost initiatives, diversifying revenue streams, and capitalizing on emerging trends like sustainable textiles. Management’s ability to navigate these challenges will be pivotal in restoring profitability.

Sources

10-K filing for FY 2024

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