investorscraft@gmail.com

Intrinsic Value of Leslie's, Inc. (LESL)

Previous Close$0.43
Intrinsic Value
Upside potential
Previous Close
$0.43

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

Leslie's, Inc. operates as a direct-to-consumer specialty retailer of pool and spa care products in the United States. The company serves residential and professional customers through a network of physical stores, e-commerce platforms, and service centers. Its product portfolio includes chemicals, equipment, parts, and accessories essential for pool maintenance, repair, and renovation. Leslie's holds a dominant position in the fragmented pool supplies market, leveraging its extensive distribution network and brand recognition to drive customer loyalty. The company benefits from recurring demand due to the seasonal and maintenance-driven nature of pool ownership, providing a steady revenue base. Competitive advantages include proprietary diagnostic tools, a vertically integrated supply chain, and a service-oriented approach that differentiates it from big-box retailers. Market trends such as rising pool ownership and aging pool infrastructure support long-term growth opportunities.

Revenue Profitability And Efficiency

Leslie's reported revenue of $1.33 billion for the fiscal year ending September 2024, reflecting its strong market presence. However, the company posted a net loss of $23.4 million, with diluted EPS of -$0.13, indicating margin pressures. Operating cash flow stood at $107.5 million, demonstrating solid cash generation despite profitability challenges. Capital expenditures of $47.2 million suggest ongoing investments in store expansion and digital capabilities.

Earnings Power And Capital Efficiency

The company's negative net income highlights current earnings challenges, likely due to cost inflation or competitive pressures. Operating cash flow remains healthy relative to earnings, suggesting non-cash charges impacted profitability. Capital efficiency metrics are constrained by high debt levels, though the business model supports recurring cash flows from maintenance-driven demand.

Balance Sheet And Financial Health

Leslie's maintains $108.5 million in cash against $1.05 billion of total debt, indicating a leveraged position. The debt-heavy capital structure may limit financial flexibility, though the company's asset-light retail model provides some mitigation. Absence of dividends aligns with priorities to manage leverage and reinvest in growth initiatives.

Growth Trends And Dividend Policy

Revenue stability suggests resilience in core markets, but profitability trends require monitoring. No dividend payments reflect a focus on debt reduction and organic growth. Long-term prospects hinge on market share gains in the fragmented pool supplies industry and potential margin recovery through operational improvements.

Valuation And Market Expectations

Current valuation likely reflects concerns about profitability and leverage, offset by the company's market leadership position. Investors appear to be pricing in expectations for margin improvement and debt reduction, given the stable revenue base and recurring demand characteristics of the business.

Strategic Advantages And Outlook

Leslie's benefits from brand equity, a specialized service model, and a vertically integrated supply chain. Near-term challenges include managing leverage and restoring profitability. The long-term outlook remains favorable due to demographic trends supporting pool ownership and the essential nature of maintenance products, though execution on cost management will be critical.

Sources

Company filings (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