investorscraft@gmail.com

Intrinsic Value of BRP Inc. (DOOO)

Previous Close$50.02
Intrinsic Value
Upside potential
Previous Close
$50.02

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

BRP Inc. operates in the recreational vehicles and power sports industry, specializing in the design, manufacturing, and distribution of innovative products such as snowmobiles, watercraft, and all-terrain vehicles. The company generates revenue through direct sales, dealership networks, and aftermarket services, leveraging a diversified product portfolio to cater to outdoor enthusiasts globally. BRP maintains a strong market position by focusing on premium brands like Ski-Doo, Sea-Doo, and Can-Am, which command loyalty and pricing power. Its competitive edge stems from continuous R&D investment, proprietary technologies, and a vertically integrated supply chain, allowing it to adapt to shifting consumer preferences. The company operates in a cyclical sector but mitigates risks through geographic diversification and a robust parts, accessories, and apparel business, which provides stable recurring revenue.

Revenue Profitability And Efficiency

BRP reported revenue of $7.83 billion for FY2025, reflecting its scale in the power sports market. However, net income was negative at -$213.1 million, with diluted EPS of -$2.88, indicating significant profitability challenges. Operating cash flow remained healthy at $740.1 million, supporting liquidity, while capital expenditures of -$396.6 million suggest ongoing investment in production capacity and innovation.

Earnings Power And Capital Efficiency

Despite the net loss, BRP’s operating cash flow demonstrates underlying earnings power, driven by strong product demand and aftermarket sales. The company’s capital efficiency is under pressure due to high debt levels and cyclical demand, but its ability to generate cash from operations provides flexibility to service obligations and fund growth initiatives.

Balance Sheet And Financial Health

BRP’s balance sheet shows $180.7 million in cash and equivalents against total debt of $3.13 billion, indicating a leveraged position. The high debt load raises concerns about financial flexibility, though operating cash flow helps mitigate near-term liquidity risks. Investors should monitor debt covenants and refinancing conditions given the cyclical nature of the industry.

Growth Trends And Dividend Policy

Growth trends are mixed, with revenue resilience offset by profitability challenges. BRP maintains a dividend policy, paying $0.84 per share, signaling confidence in cash flow stability. However, the sustainability of dividends depends on improving net income and managing leverage, particularly in a downturn.

Valuation And Market Expectations

The market appears cautious on BRP’s valuation, given its negative earnings and high debt. Investors likely await clearer signs of margin recovery and debt reduction before assigning a higher multiple. The stock’s performance will hinge on execution in cost management and demand trends in key markets.

Strategic Advantages And Outlook

BRP’s strategic advantages include strong brand equity, technological innovation, and a global distribution network. The outlook depends on navigating macroeconomic headwinds, reducing leverage, and capitalizing on premium product demand. Success in these areas could restore profitability and investor confidence over the medium term.

Sources

Company filings (10-K), investor presentations

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