investorscraft@gmail.com

Intrinsic ValueRoots Corporation (ROOT.TO)

Previous Close$3.09
Intrinsic Value
Upside potential
Previous Close
$3.09

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

Roots Corporation is a Canadian lifestyle brand specializing in premium apparel, leather goods, footwear, and accessories, operating in the competitive apparel retail sector. The company generates revenue through two primary segments: Direct-to-Consumer (DTC), which includes corporate retail stores and e-commerce, and Partners and Other, which involves wholesale distribution to international partners and licensees. With a heritage dating back to 1973, Roots has cultivated a strong brand identity, particularly in Canada, where it operates over 100 corporate stores. The brand also maintains a presence in the U.S. and Asia through partner-operated stores and localized e-commerce platforms. Roots differentiates itself through a focus on quality craftsmanship and a distinct outdoor-inspired aesthetic, appealing to consumers seeking durable, stylish casual wear. However, the company faces challenges from larger global competitors and shifting consumer preferences toward fast fashion and digital-first brands. Its market position hinges on balancing legacy appeal with modern retail strategies, including omnichannel expansion and targeted international growth.

Revenue Profitability And Efficiency

Roots reported revenue of CAD 262.9 million for the period, reflecting its mid-sized scale in the apparel retail space. The company posted a net loss of CAD 33.4 million, with diluted EPS of -CAD 0.83, indicating ongoing profitability challenges. Operating cash flow was positive at CAD 32.3 million, suggesting some operational resilience, though capital expenditures of CAD 6.7 million highlight continued investments in its retail and digital infrastructure.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore Roots' struggles to translate revenue into sustainable earnings. The company's capital efficiency is constrained by its reliance on physical retail and wholesale partnerships, which may limit margin expansion. Positive operating cash flow provides a buffer, but the lack of profitability raises questions about long-term earnings power without significant operational improvements or cost restructuring.

Balance Sheet And Financial Health

Roots maintains a cash position of CAD 34.0 million, offering liquidity for near-term obligations. However, total debt of CAD 119.9 million presents a leverage concern, particularly given the company's unprofitability. The balance sheet reflects the challenges of a capital-intensive retail model, with limited flexibility for aggressive growth or debt reduction without improved earnings.

Growth Trends And Dividend Policy

Roots has not paid dividends, prioritizing cash preservation amid its turnaround efforts. Growth prospects hinge on expanding its DTC channel, particularly e-commerce, and optimizing its international partner network. The company's ability to rebound will depend on reversing negative earnings trends and stabilizing its store footprint in a post-pandemic retail environment.

Valuation And Market Expectations

With a market cap of CAD 131.9 million, Roots trades at a discount to revenue, reflecting investor skepticism about its path to profitability. The high beta of 1.675 indicates significant volatility, aligning with the cyclical and competitive nature of the apparel sector. Market expectations remain cautious, pending clearer signs of operational turnaround or strategic repositioning.

Strategic Advantages And Outlook

Roots benefits from strong brand recognition in Canada and a loyal customer base, but its outlook is tempered by execution risks in a challenging retail landscape. Strategic priorities include enhancing digital capabilities, refining product assortments, and rationalizing costs. Success will depend on balancing heritage appeal with modern retail dynamics, though macroeconomic headwinds and competitive pressures pose ongoing risks.

Sources

Company filings, market data

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