investorscraft@gmail.com

Intrinsic ValueTDH Holdings, Inc. (PETZ)

Previous Close$1.15
Intrinsic Value
Upside potential
Previous Close
$1.15

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

TDH Holdings, Inc. operates in the pet food and health products industry, primarily focusing on the production and distribution of high-quality pet treats and supplements. The company generates revenue through direct sales to retailers and distributors, leveraging its vertically integrated supply chain to maintain cost efficiency. Its product portfolio includes jerky treats, dental chews, and functional supplements, catering to the growing demand for premium pet nutrition in both domestic and international markets. TDH Holdings positions itself as a niche player, emphasizing product safety and quality to differentiate from mass-market competitors. The pet care industry is highly fragmented, but the company targets mid-tier retailers and e-commerce platforms to expand its reach. While it lacks the scale of global leaders, its focus on specialized products allows it to carve out a sustainable market position. Strategic partnerships and private-label manufacturing further bolster its revenue streams, though competition remains intense from larger brands with stronger distribution networks.

Revenue Profitability And Efficiency

In FY 2024, TDH Holdings reported revenue of $563,726, with net income reaching $2,684,522, reflecting strong profitability despite modest top-line growth. The diluted EPS of $0.20 indicates efficient earnings distribution across its 10.3 million outstanding shares. However, operating cash flow was negative at -$233,987, suggesting potential working capital challenges, while capital expenditures of -$1,881,370 highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s net income significantly outpaced revenue, indicating robust margins, likely driven by cost controls or one-time gains. Capital efficiency appears mixed, with high profitability but negative operating cash flow. The absence of dividends suggests reinvestment of earnings into operations or debt reduction, aligning with its growth-focused strategy.

Balance Sheet And Financial Health

TDH Holdings maintains a solid liquidity position, with cash and equivalents of $15.7 million against total debt of $2.6 million, reflecting a low leverage ratio. The strong cash reserve provides flexibility for future investments or debt servicing, though the negative operating cash flow warrants monitoring for sustainability.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, but net income surged, possibly due to operational improvements or non-recurring items. The company does not pay dividends, prioritizing retained earnings for expansion or balance sheet strengthening. Future growth may hinge on market penetration or product diversification.

Valuation And Market Expectations

The company’s valuation metrics are not provided, but its profitability and low debt suggest potential undervaluation if earnings sustainability is confirmed. Market expectations likely hinge on its ability to translate strong net income into consistent cash flow generation.

Strategic Advantages And Outlook

TDH Holdings benefits from a focused product lineup and lean operations, but its small scale limits bargaining power. The outlook depends on executing growth initiatives while maintaining profitability. Expansion into higher-margin segments or geographic markets could drive long-term value.

Sources

Company filings (CIK: 0001684425), FY 2024 financial data

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