investorscraft@gmail.com

Intrinsic ValueFIGS, Inc. (FIGS)

Previous Close$10.81
Intrinsic Value
Upside potential
Previous Close
$10.81

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

FIGS, Inc. operates in the healthcare apparel industry, specializing in premium, performance-driven scrubs and medical wear for healthcare professionals. The company employs a direct-to-consumer (DTC) e-commerce model, bypassing traditional retail channels to offer high-quality, functional, and stylish products. FIGS differentiates itself through innovative fabric technology, ergonomic designs, and a strong brand identity, positioning itself as a leader in the modern healthcare apparel market. The company targets a niche but growing segment of healthcare workers who prioritize comfort, durability, and aesthetics in their workwear. FIGS has cultivated a loyal customer base through community engagement, social media presence, and a subscription-like replenishment model, which drives recurring revenue. The healthcare apparel sector is highly fragmented, but FIGS stands out by combining technical performance with fashion-forward designs, appealing to a younger demographic of medical professionals. Its vertically integrated supply chain and data-driven approach to product development further strengthen its competitive edge.

Revenue Profitability And Efficiency

FIGS reported revenue of $555.6 million for FY 2024, reflecting its strong market presence and DTC efficiency. Net income stood at $2.7 million, with diluted EPS of $0.0151, indicating modest profitability. Operating cash flow was robust at $81.2 million, supported by efficient working capital management. Capital expenditures totaled $17.0 million, suggesting disciplined investment in growth initiatives. The company’s ability to generate positive cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

FIGS demonstrates solid earnings power, with its DTC model enabling high gross margins and scalable growth. The company’s capital efficiency is evident in its ability to fund operations and growth internally, as seen in its positive operating cash flow. FIGS’ focus on product innovation and customer retention enhances its ability to sustain profitability despite competitive pressures in the healthcare apparel market.

Balance Sheet And Financial Health

FIGS maintains a balanced financial position, with $85.6 million in cash and equivalents and $53.0 million in total debt. The company’s liquidity position is healthy, supported by strong operating cash flow. FIGS’ leverage appears manageable, with no immediate liquidity concerns. The absence of dividends allows the company to reinvest cash flows into growth and innovation, aligning with its long-term strategy.

Growth Trends And Dividend Policy

FIGS has shown consistent revenue growth, driven by its DTC model and expanding product portfolio. The company does not pay dividends, opting instead to reinvest earnings into market expansion and product development. FIGS’ growth strategy focuses on penetrating new markets, enhancing its product lineup, and leveraging digital channels to attract and retain customers. This approach aligns with its goal of sustaining long-term growth.

Valuation And Market Expectations

The market values FIGS based on its growth potential and unique positioning in the healthcare apparel sector. Investors likely focus on the company’s ability to scale its DTC model and maintain profitability. FIGS’ valuation reflects expectations of continued revenue growth and margin expansion, supported by its strong brand and operational efficiency. The company’s performance will hinge on execution in a competitive market.

Strategic Advantages And Outlook

FIGS’ strategic advantages include its strong brand, innovative product offerings, and efficient DTC model. The company is well-positioned to capitalize on the growing demand for high-performance healthcare apparel. Challenges include competition and macroeconomic pressures, but FIGS’ focus on quality and customer engagement provides a solid foundation. The outlook remains positive, with opportunities for market share gains and operational improvements driving future performance.

Sources

10-K, investor presentations

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