investorscraft@gmail.com

Intrinsic ValueTandy Leather Factory, Inc. (TLF)

Previous Close$2.85
Intrinsic Value
Upside potential
Previous Close
$2.85

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

Tandy Leather Factory, Inc. operates as a specialty retailer and wholesale distributor of leather and leathercraft-related products, serving hobbyists, artisans, and small businesses. The company generates revenue through direct retail sales, e-commerce, and wholesale distribution, with a product portfolio spanning leather hides, tools, dyes, and crafting kits. Its market position is niche but established, catering to a dedicated customer base seeking high-quality materials for leatherworking projects. Tandy Leather differentiates itself through product expertise, educational resources, and a vertically integrated supply chain that ensures consistent quality. The company operates in a fragmented industry with limited direct competitors, though it faces indirect competition from general craft retailers and online marketplaces. Its focus on customer engagement and community-building initiatives helps sustain brand loyalty in a specialized segment.

Revenue Profitability And Efficiency

In FY 2024, Tandy Leather reported revenue of $74.4 million, with net income of $827,000, reflecting modest profitability. The diluted EPS of $0.09 indicates thin margins, though operating cash flow of $4.5 million suggests reasonable operational efficiency. Capital expenditures of $3.0 million were primarily directed toward maintaining retail and distribution infrastructure, aligning with the company's asset-light model.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by its niche market, with limited scalability in its current form. Capital efficiency is adequate, as evidenced by positive operating cash flow, but reinvestment opportunities are likely limited given the specialized nature of the business. The absence of significant leverage suggests conservative financial management.

Balance Sheet And Financial Health

Tandy Leather maintains a solid balance sheet, with $13.3 million in cash and equivalents against $10.8 million in total debt, indicating a healthy liquidity position. The low debt-to-equity ratio underscores financial stability, though the company’s small scale limits its ability to pursue aggressive growth or acquisitions without external financing.

Growth Trends And Dividend Policy

Growth trends are muted, reflecting the mature and niche nature of the leathercraft market. The company’s dividend payout of $1.50 per share signals a commitment to returning capital to shareholders, though sustainability depends on maintaining steady cash flows. Expansion opportunities are likely incremental, focused on e-commerce and selective retail enhancements.

Valuation And Market Expectations

Given its modest earnings and niche focus, Tandy Leather’s valuation is likely driven by its dividend yield and tangible asset base rather than growth prospects. Market expectations appear subdued, with the stock priced for stability rather than appreciation, reflecting the company’s specialized and low-growth industry.

Strategic Advantages And Outlook

Tandy Leather’s key advantages include its brand recognition in leathercraft, vertical integration, and loyal customer base. The outlook remains stable but unspectacular, with growth dependent on e-commerce penetration and potential niche market expansions. Macroeconomic pressures on discretionary spending could pose risks, though the company’s lean operations provide resilience.

Sources

Company filings (10-K), investor disclosures

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