investorscraft@gmail.com

Intrinsic ValueLevi Strauss & Co. (LEVI)

Previous Close$19.88
Intrinsic Value
Upside potential
Previous Close
$19.88

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

Levi Strauss & Co. operates as a global leader in the apparel industry, specializing in denim and casual wear. The company generates revenue through direct-to-consumer (DTC) channels, including owned retail stores and e-commerce, as well as wholesale distribution to department stores and specialty retailers. Its iconic Levi’s brand, along with Dockers and Beyond Yoga, positions it as a diversified player in the premium and value segments of the market. Levi’s maintains a strong competitive edge through brand heritage, innovation in sustainable materials, and digital transformation initiatives. The company’s global footprint spans over 110 countries, with a focus on expanding in high-growth markets like Asia and Latin America. Its market position is reinforced by strategic collaborations, such as partnerships with influencers and limited-edition collections, which enhance brand relevance among younger demographics.

Revenue Profitability And Efficiency

Levi Strauss reported revenue of $6.36 billion for the period, with net income of $210.6 million, reflecting a net margin of approximately 3.3%. The company’s operating cash flow of $898.4 million underscores solid cash generation, though capital expenditures of $227.5 million indicate ongoing investments in retail expansion and digital infrastructure. Diluted EPS stood at $0.52, signaling modest profitability amid inflationary and supply chain pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, with DTC channels contributing higher margins compared to wholesale. Operating cash flow coverage of capital expenditures remains healthy, but elevated debt levels may constrain near-term flexibility. Return on invested capital (ROIC) trends suggest room for improvement in capital allocation, particularly in optimizing inventory turnover and reducing working capital demands.

Balance Sheet And Financial Health

Levi Strauss holds $690 million in cash and equivalents against total debt of $2.21 billion, indicating a leveraged but manageable position. The debt-to-equity ratio warrants monitoring, especially given interest rate volatility. Liquidity appears adequate, supported by strong operating cash flow, though refinancing risks could emerge if macroeconomic conditions deteriorate.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by DTC expansion and international markets. The company paid a dividend of $0.52 per share, reflecting a commitment to shareholder returns, though payout ratios remain conservative to preserve liquidity for growth initiatives. Future growth may hinge on scaling Beyond Yoga and leveraging e-commerce capabilities to offset softer wholesale demand.

Valuation And Market Expectations

Trading at a P/E multiple reflective of its sector, Levi’s valuation balances brand strength against macroeconomic headwinds. Market expectations likely focus on margin recovery and DTC penetration, with investor sentiment tied to execution in digital transformation and cost management. The stock’s performance may correlate with consumer discretionary trends and denim market dynamics.

Strategic Advantages And Outlook

Levi’s strategic advantages include its timeless brand equity, global distribution network, and sustainability initiatives, such as waterless denim production. The outlook remains cautiously optimistic, with growth opportunities in emerging markets and product diversification offsetting near-term challenges. Success will depend on balancing innovation with operational efficiency in a competitive retail landscape.

Sources

Company 10-K, investor presentations, Bloomberg

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