investorscraft@gmail.com

Intrinsic ValueThe ODP Corporation (ODP)

Previous Close$20.73
Intrinsic Value
Upside potential
Previous Close
$20.73

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

The ODP Corporation operates as a provider of business services, products, and digital workplace technology solutions, primarily serving small-to-medium-sized businesses (SMBs) and enterprise clients. The company operates through two key segments: ODP Business Solutions, offering B2B distribution and supply chain services, and Office Depot, a retail-focused segment providing office supplies, technology, and workspace solutions. ODP has strategically pivoted toward digital transformation and e-commerce to offset declining brick-and-mortar retail demand, leveraging its distribution network and vendor relationships. The company competes in a highly fragmented industry against players like Staples and Amazon Business, differentiating itself through integrated supply chain capabilities and a hybrid retail-B2B model. While facing secular headwinds in traditional office supply sales, ODP has expanded into adjacent markets like managed IT services and workplace collaboration tools to diversify revenue streams.

Revenue Profitability And Efficiency

ODP reported $6.99B in revenue for FY2024, with a marginal net loss of -$3M (-$0.08 diluted EPS). Operating cash flow of $130M suggests core operations remain cash-generative, though capital expenditures of -$98M reflect ongoing investments in digital infrastructure and supply chain optimization. The near-breakeven profitability indicates persistent margin pressures from competitive pricing and sector consolidation.

Earnings Power And Capital Efficiency

The company's ability to sustain positive operating cash flow despite a net loss highlights operational resilience, with working capital management offsetting profitability challenges. However, elevated debt levels ($1.06B) and modest cash reserves ($166M) constrain financial flexibility, necessitating disciplined capital allocation to balance growth initiatives with leverage reduction.

Balance Sheet And Financial Health

ODP's balance sheet carries $1.06B in total debt against $166M in cash, yielding a net debt position of ~$894M. With no dividend payouts and 34M shares outstanding, the capital structure prioritizes debt service and strategic reinvestment. Liquidity appears adequate but could be strained by prolonged macroeconomic softness in the SMB sector.

Growth Trends And Dividend Policy

Top-line trends reflect industry-wide pressures, with growth initiatives focused on digital adoption and service diversification rather than revenue expansion. The absence of dividends aligns with management's capital preservation strategy, redirecting cash flows toward debt management and selective growth capex in higher-margin segments like B2B services.

Valuation And Market Expectations

Market pricing likely reflects skepticism about ODP's ability to achieve sustained profitability amid structural industry shifts. The enterprise value/revenue multiple suggests modest growth expectations, with investors awaiting clearer evidence of successful digital transformation and B2B segment traction.

Strategic Advantages And Outlook

ODP's integrated distribution network and hybrid model provide a competitive moat in SMB procurement, but execution risks remain in pivoting toward higher-value services. Success hinges on scaling digital platforms and cross-selling adjacent solutions while rationalizing legacy retail costs. Macroeconomic sensitivity to SMB spending trends adds further uncertainty to the outlook.

Sources

Company 10-K filings, 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