investorscraft@gmail.com

Intrinsic ValueJD Sports Fashion plc (JD.L)

Previous Close£81.78
Intrinsic Value
Upside potential
Previous Close
£81.78

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

JD Sports Fashion plc is a leading global retailer specializing in branded sports fashion and outdoor apparel, footwear, and accessories. The company operates through two primary segments: Sports Fashion and Outdoor, catering to diverse demographics including men, women, and children. Its extensive portfolio includes well-known brands such as JD, Size?, Finish Line, and Go Outdoors, among others, sold through a network of 3,402 physical stores and a robust online platform. The company’s revenue model is driven by both direct retail sales and e-commerce, with a strong emphasis on premium and exclusive product offerings that differentiate it from competitors. JD Sports has established a dominant position in the sports fashion retail sector, leveraging strategic acquisitions and partnerships to expand its footprint across Europe, North America, and Asia-Pacific. Its ability to secure exclusive distribution rights for high-demand athletic brands enhances its competitive edge. The company also diversifies its revenue streams through fitness centers, licensed fashion brands, and own-label manufacturing, reinforcing its market resilience. With a focus on trend-driven merchandise and omnichannel retailing, JD Sports maintains a strong brand affinity among younger consumers, positioning it as a key player in the global sports fashion industry.

Revenue Profitability And Efficiency

JD Sports reported revenue of £10.54 billion for FY 2024, reflecting its strong market presence and diversified sales channels. Net income stood at £538.8 million, with diluted EPS of 0.1 GBp, indicating solid profitability despite competitive pressures. Operating cash flow was robust at £1.14 billion, supported by efficient inventory management and a lean cost structure. Capital expenditures of £500 million highlight ongoing investments in store expansion and digital capabilities.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, driven by high-margin exclusive product lines and scalable operations. Its capital efficiency is evident in the balance between reinvestment and cash generation, with operating cash flow comfortably covering capital expenditures. The ability to maintain profitability while expanding globally underscores JD Sports’ operational discipline and brand strength.

Balance Sheet And Financial Health

JD Sports maintains a solid balance sheet with £1.15 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of £2.61 billion is manageable given the company’s cash flow generation and market position. The balance sheet reflects a prudent approach to leverage, ensuring financial flexibility amid economic uncertainties.

Growth Trends And Dividend Policy

The company has shown steady growth through organic expansion and acquisitions, particularly in North America and Europe. A dividend per share of 1 GBp signals a commitment to shareholder returns, though the payout ratio remains conservative to prioritize reinvestment. Future growth is expected to be driven by e-commerce penetration and international market development.

Valuation And Market Expectations

With a market capitalization of approximately £4.28 billion, JD Sports trades at a valuation reflective of its growth prospects and sector leadership. The beta of 1.552 indicates higher volatility relative to the market, aligning with its consumer cyclical exposure. Investors likely anticipate continued margin expansion and market share gains.

Strategic Advantages And Outlook

JD Sports’ strategic advantages include its strong brand portfolio, exclusive product offerings, and omnichannel retail strategy. The outlook remains positive, supported by global expansion and digital transformation initiatives. However, macroeconomic headwinds and competitive pressures in the retail sector pose potential risks to sustained growth.

Sources

Company filings, London Stock Exchange disclosures

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