investorscraft@gmail.com

Intrinsic ValueOllie's Bargain Outlet Holdings, Inc. (OLLI)

Previous Close$131.53
Intrinsic Value
Upside potential
Previous Close
$131.53

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

Ollie's Bargain Outlet Holdings, Inc. operates as a closeout retailer, offering a diverse assortment of brand-name merchandise at significant discounts. The company primarily serves budget-conscious consumers by sourcing excess inventory, overstock, and irregular products from manufacturers and wholesalers. Its 'Good Stuff Cheap' value proposition positions it uniquely in the off-price retail sector, competing with larger players like TJX Companies and Ross Stores while maintaining a niche focus on opportunistic buying and rapid inventory turnover. Ollie's operates primarily in the Eastern and Central U.S., leveraging a store expansion strategy to penetrate underserved markets. The company's ability to secure deeply discounted merchandise and pass savings to customers underpins its competitive edge. Unlike traditional discount retailers, Ollie's emphasizes a treasure-hunt shopping experience, driving foot traffic and repeat visits. Its vertically integrated supply chain and disciplined inventory management further enhance its market position.

Revenue Profitability And Efficiency

In FY 2025, Ollie's reported revenue of $2.27 billion, with net income of $199.8 million, reflecting a net margin of approximately 8.8%. Diluted EPS stood at $3.23, demonstrating solid profitability. Operating cash flow was $227.5 million, though capital expenditures of $120.6 million indicate ongoing investments in store expansion and infrastructure. The company's asset-light model and efficient inventory turnover contribute to its robust cash generation.

Earnings Power And Capital Efficiency

Ollie's capital efficiency is evident in its ability to generate strong returns on invested capital, driven by high inventory turnover and low operating costs. The company's lack of dividend payouts allows it to reinvest cash flows into growth initiatives, including new store openings and supply chain enhancements. Its earnings power is further supported by a scalable business model that benefits from economies of scale as it expands its store footprint.

Balance Sheet And Financial Health

As of FY 2025, Ollie's held $205.1 million in cash and equivalents, with total debt of $564.9 million. The debt level reflects strategic borrowing to fund growth, but the company maintains a manageable leverage ratio. Its liquidity position is adequate to support near-term obligations, and the absence of dividends provides flexibility to prioritize debt reduction or reinvestment as needed.

Growth Trends And Dividend Policy

Ollie's has consistently pursued growth through store expansion, targeting underserved markets with its value-driven model. The company does not pay dividends, opting instead to allocate capital toward growth initiatives. Comparable store sales growth and new store productivity remain key metrics for evaluating its trajectory. The off-price retail sector's resilience during economic downturns positions Ollie's favorably for sustained growth.

Valuation And Market Expectations

The market values Ollie's based on its growth potential and ability to maintain margins in a competitive landscape. Its P/E ratio and EV/EBITDA multiples reflect investor confidence in its scalable model and disciplined inventory management. However, macroeconomic factors and consumer spending trends could influence future valuation adjustments.

Strategic Advantages And Outlook

Ollie's strategic advantages include its unique sourcing capabilities, strong brand loyalty, and efficient operations. The company's outlook remains positive, supported by its expansion strategy and the enduring appeal of value retail. Risks include supply chain disruptions and increased competition, but Ollie's differentiated model positions it well to navigate these challenges.

Sources

Company 10-K, investor presentations

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