investorscraft@gmail.com

Intrinsic ValueFossil Group, Inc. 7% Senior Notes due 2026 (FOSLL)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Fossil Group, Inc. operates in the global consumer goods sector, specializing in the design, marketing, and distribution of fashion accessories, including watches, jewelry, handbags, and leather goods. The company generates revenue through wholesale and retail channels, leveraging a diversified brand portfolio that includes its flagship Fossil brand alongside licensed partnerships with prominent fashion labels. Fossil’s market position is challenged by shifting consumer preferences toward smartwatches and digital wearables, which has pressured its traditional watch business. Despite these headwinds, the company maintains a presence in mid-tier fashion accessories, targeting value-conscious consumers through department stores, specialty retailers, and e-commerce platforms. Fossil’s ability to adapt to digital trends and optimize its cost structure will be critical in sustaining its competitive position in a rapidly evolving industry.

Revenue Profitability And Efficiency

Fossil reported revenue of $1.14 billion for FY 2024, reflecting ongoing challenges in its core markets. The company posted a net loss of $102.7 million, with diluted EPS at -$1.94, underscoring margin pressures and declining demand for traditional watches. Operating cash flow was $46.7 million, while capital expenditures were modest at $6.8 million, indicating restrained investment amid restructuring efforts.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight structural challenges in its business model, with profitability hampered by weak sales and high operating costs. Fossil’s capital efficiency remains under scrutiny, as its ability to generate returns on invested capital is constrained by declining revenue and competitive pressures in the accessories market.

Balance Sheet And Financial Health

Fossil’s balance sheet shows $123.6 million in cash and equivalents against total debt of $315.8 million, reflecting moderate leverage. The 7% Senior Notes due 2026 represent a significant portion of its debt obligations. Liquidity remains a concern given persistent operating losses, though manageable near-term maturities provide some flexibility.

Growth Trends And Dividend Policy

Revenue trends indicate contraction, with no clear near-term growth catalysts. Fossil’s dividend policy appears unsustainable given its negative earnings, though the reported $1.75 per share dividend suggests a commitment to returning capital to noteholders. Future payouts will likely depend on improved cash flow generation and cost restructuring.

Valuation And Market Expectations

The market appears to price Fossil’s debt securities with caution, reflecting skepticism about its turnaround prospects. The senior notes’ yield suggests elevated credit risk, aligning with the company’s weak earnings and uncertain growth trajectory.

Strategic Advantages And Outlook

Fossil’s brand legacy and diversified product portfolio offer residual value, but its reliance on traditional watches remains a vulnerability. Strategic initiatives to pivot toward digital accessories and streamline operations will be pivotal. The outlook remains uncertain, contingent on successful execution of cost cuts and demand recovery in core markets.

Sources

Company filings, 10-K

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