investorscraft@gmail.com

Intrinsic ValueLatham Group, Inc. (SWIM)

Previous Close$7.86
Intrinsic Value
Upside potential
Previous Close
$7.86

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

Latham Group, Inc. operates in the residential and commercial swimming pool industry, specializing in fiberglass and vinyl liner pools. The company generates revenue through the design, manufacturing, and distribution of pool products, including in-ground pools, pool liners, and related accessories. Its vertically integrated model allows for control over production, distribution, and installation, enhancing efficiency and customer satisfaction. Latham holds a strong position in North America, leveraging its brand recognition and extensive dealer network to maintain market share. The company competes in a fragmented industry, differentiating itself through product innovation, durability, and a focus on sustainable materials. Its strategic partnerships with builders and distributors reinforce its leadership in fiberglass pools, a segment experiencing steady demand growth due to consumer preference for low-maintenance solutions.

Revenue Profitability And Efficiency

Latham reported revenue of $508.5 million for FY 2024, reflecting its scale in the pool manufacturing sector. However, the company posted a net loss of $17.9 million, with diluted EPS of -$0.15, indicating margin pressures or one-time costs. Operating cash flow was positive at $61.3 million, suggesting core operations remain cash-generative. Capital expenditures totaled $20.1 million, aligning with maintenance and growth investments.

Earnings Power And Capital Efficiency

Despite the net loss, Latham’s operating cash flow demonstrates underlying earnings potential. The company’s capital efficiency is moderated by its debt load, but its ability to generate cash from operations supports reinvestment and debt servicing. Further analysis of gross margins and fixed-cost absorption would clarify operational leverage and scalability.

Balance Sheet And Financial Health

Latham’s balance sheet shows $56.4 million in cash and equivalents against $310.8 million in total debt, indicating a leveraged position. The absence of dividends aligns with its focus on debt management and growth. Liquidity appears manageable given positive operating cash flow, but refinancing risks or interest rate exposure could pressure financial flexibility.

Growth Trends And Dividend Policy

The company’s growth is tied to housing trends and discretionary spending on pool installations. No dividends are paid, as Latham prioritizes reinvestment and balance sheet stabilization. Long-term demand for fiberglass pools and market share gains could drive top-line expansion, though cyclicality remains a risk.

Valuation And Market Expectations

With a negative EPS, traditional valuation metrics are less informative. Investors likely focus on revenue multiples or discounted cash flow models, weighing Latham’s market position against macroeconomic sensitivities. The stock’s performance may hinge on margin recovery and debt reduction progress.

Strategic Advantages And Outlook

Latham’s strengths include its vertically integrated model and leadership in fiberglass pools. Challenges include navigating input cost volatility and interest rate impacts on housing. The outlook depends on execution in a competitive, cyclical industry, with opportunities in product innovation and geographic expansion.

Sources

Company filings (10-K), investor presentations

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