investorscraft@gmail.com

Intrinsic ValueSavers Value Village, Inc. (SVV)

Previous Close$10.36
Intrinsic Value
Upside potential
Previous Close
$10.36

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

Savers Value Village, Inc. operates as a thrift retailer, offering second-hand merchandise across a broad range of categories, including apparel, accessories, home goods, and electronics. The company sources its inventory through donations, partnerships with non-profits, and bulk purchases, enabling a low-cost procurement model. Its revenue is primarily driven by retail sales, with a focus on value-conscious consumers seeking affordable, sustainable shopping alternatives. The thrift retail sector is highly fragmented, but Savers Value Village has carved out a niche by combining scale with a curated selection of quality used goods. The company differentiates itself through its large store footprint, efficient supply chain, and strong community ties, positioning it as a leader in the sustainable retail space. Its business model aligns with growing consumer trends toward circular economy practices and environmentally conscious consumption.

Revenue Profitability And Efficiency

For FY 2024, Savers Value Village reported revenue of $1.54 billion, with net income of $29.03 million, reflecting a net margin of approximately 1.9%. The company generated $134.28 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures totaled $105.88 million, indicating ongoing investments in store operations and growth initiatives. The diluted EPS of $0.17 suggests modest profitability relative to its revenue base.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its low net margin, though its operating cash flow remains healthy. Capital efficiency appears moderate, with capex representing a significant portion of operating cash flow. The thrift retail model inherently operates on thin margins, but Savers Value Village’s ability to sustain positive net income and cash flow underscores its operational resilience in a competitive market.

Balance Sheet And Financial Health

Savers Value Village’s balance sheet shows $149.97 million in cash and equivalents against $1.30 billion in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, though the company’s consistent operating cash flow provides some cushion. Shareholders’ equity is not provided, but the debt-to-revenue ratio of approximately 0.85 suggests a reliance on borrowed capital to fund operations and expansion.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the thrift retail sector benefits from sustained demand for affordable and sustainable shopping options. The company does not currently pay dividends, reinvesting cash flow into operations and potential expansion. Future growth may hinge on store footprint expansion, operational efficiency improvements, and leveraging consumer shifts toward second-hand retail.

Valuation And Market Expectations

With a diluted EPS of $0.17 and no dividend yield, Savers Value Village’s valuation likely hinges on growth prospects and margin improvement potential. Market expectations may be tempered by its high debt levels and thin profitability, though the sustainable retail trend could support long-term investor interest. Comparable thrift retailers trade at modest multiples, reflecting the sector’s competitive dynamics.

Strategic Advantages And Outlook

Savers Value Village’s strategic advantages include its scalable thrift model, strong supplier relationships, and alignment with sustainability trends. The outlook depends on its ability to manage debt, improve margins, and capitalize on growing demand for second-hand goods. Operational efficiency and store expansion will be critical to sustaining growth in a price-sensitive market. Macroeconomic factors, such as consumer spending trends, will also influence performance.

Sources

Company filings (CIK: 0001883313), FY 2024 financial data provided

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