investorscraft@gmail.com

Intrinsic ValueCanada Goose Holdings Inc. (GOOS.TO)

Previous Close$19.46
Intrinsic Value
Upside potential
Previous Close
$19.46

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

Canada Goose Holdings Inc. is a global leader in performance luxury apparel, specializing in high-end outerwear designed for extreme weather conditions. The company operates through a diversified revenue model, including direct-to-consumer (DTC) sales via e-commerce and retail stores, wholesale partnerships, and distributors. Its product portfolio spans parkas, lightweight down jackets, rainwear, and accessories, catering to men, women, and children across multiple seasons. Canada Goose has carved a niche in the premium apparel market, leveraging its heritage of craftsmanship and innovation to maintain a strong brand identity. The company’s strategic focus on expanding its DTC footprint, particularly in high-growth markets like Asia Pacific, underscores its ambition to reduce reliance on wholesale channels and enhance margins. Despite competition from established luxury brands and emerging direct-to-consumer players, Canada Goose maintains a defensible position due to its unique value proposition—combining functionality with luxury. Its vertically integrated manufacturing and emphasis on sustainability further differentiate it in the crowded apparel sector.

Revenue Profitability And Efficiency

In FY 2024, Canada Goose reported revenue of CAD 1.33 billion, reflecting its ability to sustain demand in the premium apparel segment. Net income stood at CAD 58.4 million, with diluted EPS of CAD 0.57, indicating modest profitability amid inflationary pressures. Operating cash flow was robust at CAD 164.6 million, though capital expenditures of CAD 55.5 million highlight ongoing investments in retail expansion and operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its premium pricing strategy and growing DTC segment, which typically yields higher margins than wholesale. However, elevated operating costs and geopolitical uncertainties in key markets like China pose risks to capital efficiency. Canada Goose’s ability to scale its DTC operations while managing inventory and supply chain costs will be critical to improving returns on invested capital.

Balance Sheet And Financial Health

Canada Goose’s balance sheet shows CAD 144.9 million in cash and equivalents against total debt of CAD 728.4 million, suggesting a leveraged but manageable position. The absence of dividends allows the company to reinvest cash flows into growth initiatives. Liquidity appears adequate, though debt levels warrant monitoring given macroeconomic volatility and the capital-intensive nature of retail expansion.

Growth Trends And Dividend Policy

Growth is driven by international expansion, particularly in Asia, and a shift toward higher-margin DTC sales. The company does not pay dividends, opting instead to allocate capital toward store openings, e-commerce enhancements, and product innovation. While this strategy may limit near-term shareholder returns, it aligns with long-term value creation if execution remains strong.

Valuation And Market Expectations

With a market cap of CAD 1.53 billion and a beta of 1.25, Canada Goose is priced as a growth-oriented but volatile consumer discretionary stock. Investors likely anticipate a rebound in Asian demand and margin improvement from DTC mix shifts, though macroeconomic headwinds could temper expectations.

Strategic Advantages And Outlook

Canada Goose’s brand equity, vertical integration, and focus on sustainability provide strategic advantages. The outlook hinges on successful DTC expansion and resilience in key markets. Challenges include competition and cost pressures, but the company’s niche positioning and loyal customer base offer a path to sustained growth if execution remains disciplined.

Sources

Company filings, Bloomberg

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