investorscraft@gmail.com

Intrinsic ValueEuropean Wax Center, Inc. (EWCZ)

Previous Close$3.93
Intrinsic Value
Upside potential
Previous Close
$3.93

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

European Wax Center, Inc. operates as a leading franchisor and operator of out-of-home waxing services in the United States. The company specializes in professional body waxing, skincare, and beauty services, delivered through a standardized, high-quality experience across its franchise network. Its revenue model is driven by franchise fees, royalties, product sales, and corporate-owned center operations, leveraging a scalable and asset-light structure. The company holds a strong market position in the personal care industry, benefiting from brand recognition, a loyal customer base, and a differentiated service offering. European Wax Center competes in the fragmented beauty and wellness sector, where its focus on hygiene, consistency, and customer experience sets it apart from independent salons and other waxing providers. The company’s franchise-driven expansion strategy supports its growth while maintaining operational efficiency and brand consistency.

Revenue Profitability And Efficiency

For the fiscal year ending January 2025, European Wax Center reported revenue of $216.9 million, with net income of $10.5 million, translating to diluted EPS of $0.22. Operating cash flow was robust at $56.5 million, reflecting efficient working capital management. Capital expenditures were minimal at -$521,000, indicating a capital-light model focused on franchising rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power, with net income margins of approximately 4.8%. Its capital efficiency is supported by a franchise-heavy model, which reduces direct operational costs and capital intensity. The strong operating cash flow relative to net income suggests healthy cash conversion, though leverage from total debt of $380.8 million warrants monitoring.

Balance Sheet And Financial Health

European Wax Center maintains a solid liquidity position with $49.7 million in cash and equivalents. However, its total debt of $380.8 million presents a notable leverage ratio, which could constrain financial flexibility if interest rates rise or earnings decline. The absence of dividends aligns with a focus on reinvestment and debt management.

Growth Trends And Dividend Policy

Growth is primarily driven by franchise expansion and same-center sales improvements. The company does not currently pay dividends, opting instead to reinvest cash flows into growth initiatives and debt reduction. Historical trends suggest a focus on scaling the franchise network while maintaining service quality and brand equity.

Valuation And Market Expectations

With a market capitalization implied by its share count and current trading multiples, European Wax Center’s valuation likely reflects expectations of steady franchise growth and margin expansion. Investors may weigh its asset-light model against the risks of high leverage and competitive pressures in the beauty services sector.

Strategic Advantages And Outlook

European Wax Center’s key advantages include its strong brand, scalable franchise model, and consistent customer experience. The outlook depends on its ability to sustain unit growth, manage debt, and adapt to evolving consumer preferences in beauty and wellness. Macroeconomic factors, such as discretionary spending trends, will also influence performance.

Sources

10-K filing, company investor relations

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