investorscraft@gmail.com

Intrinsic ValuePlayboy, Inc. (PLBY)

Previous Close$1.51
Intrinsic Value
Upside potential
Previous Close
$1.51

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

PLBY Group, Inc. operates as a lifestyle and media company, leveraging the iconic Playboy brand to generate revenue through licensing, direct-to-consumer products, and digital content. The company’s core segments include licensing deals for apparel, accessories, and gaming, alongside digital memberships and e-commerce sales. Positioned in the adult entertainment and lifestyle sector, PLBY capitalizes on brand recognition but faces intense competition from digital-first platforms and evolving consumer preferences toward privacy-focused content consumption. The company’s market position hinges on its ability to modernize its legacy brand while navigating regulatory and cultural shifts in the adult industry. PLBY’s diversified revenue streams provide some resilience, but its reliance on licensing exposes it to cyclical demand fluctuations. Strategic partnerships and digital expansion remain critical to sustaining relevance in a rapidly changing market.

Revenue Profitability And Efficiency

PLBY reported revenue of $116.1 million for the period, reflecting its diversified but challenged revenue streams. The company posted a net loss of $79.4 million, with diluted EPS of -$1.04, indicating significant profitability pressures. Operating cash flow was negative at $19.1 million, exacerbated by weak margins and high operating costs. Capital expenditures were modest at $2.3 million, suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore inefficiencies in converting revenue into sustainable profits. High debt levels and interest expenses further strain capital efficiency, with limited visibility on near-term turnaround. PLBY’s asset-light model provides some flexibility, but its ability to monetize digital and licensing assets remains constrained by competitive and macroeconomic headwinds.

Balance Sheet And Financial Health

PLBY’s balance sheet shows $30.9 million in cash against $202 million in total debt, raising liquidity concerns. The high leverage ratio limits financial flexibility, and the absence of dividends aligns with its focus on preserving capital. Shareholder equity is under pressure due to recurring losses, necessitating careful debt management or potential restructuring to avoid solvency risks.

Growth Trends And Dividend Policy

Growth trends remain muted, with no dividend payouts as the company prioritizes cash preservation. PLBY’s historical reliance on licensing faces secular declines, while digital initiatives have yet to scale meaningfully. The lack of clear growth catalysts and persistent losses suggest a challenging path to positive free cash flow in the near term.

Valuation And Market Expectations

The market appears skeptical of PLBY’s turnaround potential, with valuation metrics reflecting its weak earnings and high debt burden. Investor sentiment is likely tempered by execution risks and sector-wide challenges. Any re-rating would require demonstrable progress in margin improvement or debt reduction.

Strategic Advantages And Outlook

PLBY’s primary advantage lies in its globally recognized brand, but execution risks and sector headwinds cloud the outlook. Success hinges on revitalizing digital monetization and cost discipline. Without material operational improvements, the company faces sustained pressure on profitability and balance sheet health.

Sources

Company filings (10-K), 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