investorscraft@gmail.com

Intrinsic Value of Duluth Holdings Inc. (DLTH)

Previous Close$2.20
Intrinsic Value
Upside potential
Previous Close
$2.20

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

Duluth Holdings Inc. operates as a lifestyle brand specializing in durable, functional workwear and casual apparel for men and women. The company primarily generates revenue through direct-to-consumer sales via its e-commerce platform and a network of retail stores under the Duluth Trading Co. brand. Its product lineup includes innovative designs like fire hose pants and long-tail T-shirts, catering to a niche market that values durability and comfort. Duluth competes in the highly fragmented apparel sector, differentiating itself through humor-infused marketing and a loyal customer base. While it holds a modest market share compared to giants like Carhartt or Dickies, its focus on quality and unique branding supports a defensible position in the workwear segment. The company’s omnichannel strategy balances digital and physical retail, though store expansion has pressured margins in recent years.

Revenue Profitability And Efficiency

Duluth reported revenue of $626.6 million for FY2025, but net income stood at a loss of $43.7 million, reflecting operational challenges. Negative operating cash flow of $16.9 million and capital expenditures of $8.3 million suggest strained liquidity. The diluted EPS of -$1.31 underscores profitability headwinds, likely tied to elevated SG&A costs and inventory management inefficiencies in a competitive retail environment.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak near-term earnings power. With $163.1 million in total debt against $3.3 million in cash, leverage appears elevated, limiting financial flexibility. Asset turnover metrics are likely subdued given stagnant revenue growth and high fixed costs from its retail footprint.

Balance Sheet And Financial Health

Duluth’s balance sheet shows heightened risk, with a debt-to-equity ratio skewed by its $163.1 million debt load. Minimal cash reserves ($3.3 million) and negative operating cash flow raise liquidity concerns. Absence of dividends aligns with capital preservation priorities, but refinancing needs may pressure future profitability if interest rates remain high.

Growth Trends And Dividend Policy

Top-line growth has stagnated, with no dividend payments signaling a focus on debt management over shareholder returns. The lack of a clear growth catalyst—such as product expansion or international scaling—suggests reliance on existing markets, where competition limits pricing power. Store rationalization or e-commerce optimization could be pivotal to reversing trends.

Valuation And Market Expectations

The market likely prices DLTH at a discount to peers, reflecting its unprofitability and leveraged position. A negative EPS implies no traditional P/E multiple, with valuation driven by asset-based metrics or turnaround potential. Investor sentiment may hinge on cost-cutting success or margin recovery in FY2026.

Strategic Advantages And Outlook

Duluth’s brand loyalty and differentiated product designs provide a foundation, but execution risks dominate. A turnaround would require improved inventory turnover, reduced debt, and omnichannel efficiency. Macro pressures in retail apparel and potential recessionary impacts add uncertainty, making near-term optimism cautious at best.

Sources

Company 10-K (CIK: 0001649744), Bloomberg

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