investorscraft@gmail.com

Intrinsic ValueDogness (International) Corporation (DOGZ)

Previous Close$13.05
Intrinsic Value
Upside potential
Previous Close
$13.05

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

Dogness (International) Corporation operates in the pet products industry, specializing in the design, manufacturing, and distribution of premium pet care products. The company's core revenue model is driven by sales of pet accessories, leashes, collars, smart tracking devices, and hygiene products, primarily targeting the global pet ownership market. Dogness leverages a vertically integrated supply chain, combining in-house manufacturing with third-party distribution to serve both retail and e-commerce channels. The company positions itself as a provider of innovative, high-quality pet solutions, competing in a fragmented but growing market where brand differentiation and technological integration are key. Its products cater to pet owners seeking durability, functionality, and aesthetic appeal, with a focus on expanding into smart pet tech. While Dogness has established a presence in international markets, its growth is tempered by intense competition and reliance on discretionary consumer spending.

Revenue Profitability And Efficiency

Dogness reported revenue of $14.8 million for the period, reflecting its niche market presence. However, the company recorded a net loss of $6.1 million, with diluted EPS of -$0.55, indicating ongoing profitability challenges. Operating cash flow was positive at $0.8 million, but capital expenditures of $3.5 million suggest reinvestment in operations, potentially impacting near-term cash reserves.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight Dogness's current lack of earnings power, likely due to high operating costs or pricing pressures. Capital efficiency appears strained, as capital expenditures exceeded operating cash flow, signaling potential liquidity constraints or aggressive growth investments. The company's ability to improve margins will be critical for sustainable profitability.

Balance Sheet And Financial Health

Dogness holds $7.0 million in cash and equivalents, providing some liquidity, but total debt of $18.8 million raises concerns about leverage. The debt-to-equity ratio suggests moderate financial risk, and the company's ability to service debt will depend on improving operational cash flow. The balance sheet reflects a challenging financial position that may require restructuring or additional funding.

Growth Trends And Dividend Policy

Revenue trends are not disclosed for prior periods, making growth assessment difficult. The absence of dividends aligns with the company's current loss-making status and reinvestment priorities. Future growth may hinge on expanding product lines or geographic reach, but profitability must improve to support sustainable expansion.

Valuation And Market Expectations

With a negative EPS and uncertain growth trajectory, Dogness's valuation is likely driven by speculative factors rather than fundamentals. Market expectations appear muted, given the lack of profitability and high debt levels. Investors may be awaiting signs of operational turnaround or strategic shifts to justify a higher valuation.

Strategic Advantages And Outlook

Dogness's vertical integration and focus on smart pet tech could provide long-term differentiation, but execution risks remain high. The outlook is cautious, as the company must address profitability and debt to stabilize its financial position. Success depends on scaling efficiently, managing costs, and capturing market share in a competitive industry.

Sources

Company filings, CIK 0001707303

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