investorscraft@gmail.com

Intrinsic ValueLevi Strauss & Co (LV2B.DE)

Previous Close18.70
Intrinsic Value
Upside potential
Previous Close
18.70

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. is a globally recognized apparel retailer specializing in denim and casual wear under brands like Levi's, Dockers, and Denizen. The company operates across three key regions—the Americas, Europe, and Asia—with products sold in over 110 countries. Its revenue model combines direct sales through owned retail channels and e-commerce with wholesale distribution and licensing agreements for complementary product categories such as footwear and accessories. Levi Strauss holds a strong market position as a heritage denim brand, leveraging iconic trademarks like the Arcuate Stitching Design and 501 jeans to maintain premium pricing power. The company competes in the mid-to-high-end segment of the apparel industry, balancing mass-market appeal with targeted collaborations and sustainability initiatives to differentiate itself from fast-fashion rivals. Its diversified geographic footprint mitigates regional demand risks while licensing provides high-margin supplementary income.

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%. Operating cash flow stood at €898.4 million, demonstrating solid cash conversion despite capital expenditures of €227.5 million. The diluted EPS of €0.52 indicates modest earnings power relative to its revenue scale, suggesting ongoing cost pressures or reinvestment needs in its retail and digital infrastructure.

Earnings Power And Capital Efficiency

The company’s operating cash flow covers capital expenditures by nearly 4x, indicating healthy free cash flow generation. However, total debt of €2.21 billion against €690 million in cash suggests a leveraged balance sheet. Licensing agreements likely contribute to capital-light revenue streams, but the core business requires sustained investment in inventory and store networks to maintain growth.

Balance Sheet And Financial Health

Levi Strauss holds €690 million in cash against €2.21 billion of total debt, reflecting a leveraged position common in the apparel sector. The debt load may constrain financial flexibility, though strong operating cash flow (€898.4 million) provides coverage. The absence of reported market capitalization or beta data limits a full assessment of equity risk, but the dividend payout (€0.44 per share) signals confidence in liquidity.

Growth Trends And Dividend Policy

Revenue scale suggests stable demand, but net income margins remain thin at 3.3%. The €0.44 dividend per share implies a yield that cannot be calculated without share price data, though it aligns with a shareholder-friendly policy. Growth may hinge on expanding direct-to-consumer channels and licensing, as wholesale and geographic diversification reach maturity.

Valuation And Market Expectations

Valuation metrics are unavailable due to missing market capitalization and beta data. The company’s €6.36 billion revenue base and iconic brand equity likely support investor interest, but margin pressures and debt levels may temper expectations. The absence of explicit growth guidance in the provided data limits forward-looking analysis.

Strategic Advantages And Outlook

Levi Strauss benefits from enduring brand recognition and a diversified revenue mix spanning retail, wholesale, and licensing. Challenges include balancing debt reduction with investments in digital transformation and sustainable practices. The company’s global footprint and trademark portfolio provide resilience, but macroeconomic headwinds in consumer discretionary spending could pressure near-term performance.

Sources

Company description and financial data sourced from publicly available disclosures (likely 10-K or annual report), excluding market cap and beta due to unavailability.

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