investorscraft@gmail.com

Intrinsic ValueThe Gap, Inc. (GAP)

Previous Close$28.00
Intrinsic Value
Upside potential
Previous Close
$28.00

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

The Gap, Inc. operates as a global apparel retailer, offering a diverse portfolio of brands including Gap, Old Navy, Banana Republic, and Athleta. The company generates revenue through direct-to-consumer sales, e-commerce, and wholesale channels, targeting a broad demographic with affordable to premium fashion. Its market position is bolstered by brand recognition, omnichannel distribution, and a focus on casual and activewear segments, though it faces intense competition from fast-fashion and digital-native retailers. The Gap, Inc. differentiates itself through sustainability initiatives and collaborations, but its performance remains sensitive to consumer discretionary spending trends. The company’s ability to adapt to shifting retail dynamics, including digital transformation and supply chain optimization, will be critical in maintaining its competitive edge in the fragmented apparel industry.

Revenue Profitability And Efficiency

In FY 2025, The Gap, Inc. reported revenue of $15.1 billion and net income of $844 million, reflecting a net margin of approximately 5.6%. Operating cash flow stood at $1.5 billion, with capital expenditures of $447 million, indicating disciplined reinvestment. The company’s diluted EPS of $2.20 suggests efficient earnings distribution across its 383.6 million outstanding shares, though margin pressures from input costs and promotions remain a challenge.

Earnings Power And Capital Efficiency

The Gap, Inc. demonstrates moderate earnings power, with operating cash flow covering capital expenditures by a factor of 3.3x. However, its capital efficiency is tempered by high debt levels, with total debt at $5.5 billion. The company’s ability to sustain profitability hinges on optimizing inventory turnover and leveraging its omnichannel capabilities to drive higher-margin digital sales.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with $2.3 billion in cash and equivalents, providing flexibility against its $5.5 billion total debt. While the debt load is substantial, manageable maturities and strong cash flow generation support financial stability. Further deleveraging and working capital improvements could enhance credit metrics over time.

Growth Trends And Dividend Policy

The Gap, Inc. has prioritized growth through brand revitalization and digital expansion, though comparable sales trends vary by banner. Its dividend policy remains conservative, with a $0.615 annual payout per share, reflecting a balance between shareholder returns and reinvestment needs. Future growth may depend on successful execution of its turnaround strategies and macroeconomic resilience.

Valuation And Market Expectations

The market appears to price The Gap, Inc. cautiously, given its mixed growth trajectory and competitive pressures. Valuation multiples likely reflect skepticism about sustained margin improvement, though upside potential exists if the company’s brand initiatives gain traction. Investor sentiment may hinge on evidence of consistent same-store sales growth and cost discipline.

Strategic Advantages And Outlook

The Gap, Inc. benefits from a diversified brand portfolio and global reach, but its outlook is contingent on navigating supply chain disruptions and evolving consumer preferences. Strategic advantages include its omnichannel infrastructure and sustainability commitments, though execution risks remain. The company’s ability to innovate and reduce debt will be pivotal in driving long-term shareholder value.

Sources

10-K filing, company investor relations

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