investorscraft@gmail.com

Intrinsic ValueTile Shop Holdings, Inc. (TTSH)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Tile Shop Holdings, Inc. operates as a specialty retailer of natural stone and man-made tiles, setting and maintenance materials, and related accessories in the highly fragmented home improvement sector. The company primarily serves homeowners and professional contractors through its network of brick-and-mortar stores and e-commerce platform, emphasizing premium product quality, design expertise, and customer service. Its vertically integrated supply chain allows for competitive pricing and inventory control, differentiating it from big-box retailers. Tile Shop competes in the mid-to-high-end segment of the tile market, leveraging its curated product selection and in-house design consultants to capture a loyal customer base. The company’s focus on aesthetic versatility and durability positions it as a niche player in the broader flooring industry, where trends favor customization and sustainability. Despite competition from larger home improvement chains, Tile Shop maintains a defensible market position through its specialized service model and targeted merchandising strategy.

Revenue Profitability And Efficiency

Tile Shop reported revenue of $347.1 million for the fiscal year ending December 31, 2024, with net income of $2.3 million, reflecting a net margin of approximately 0.7%. Operating cash flow stood at $27.1 million, indicating reasonable operational efficiency, though capital expenditures of $14.5 million suggest ongoing investments in store maintenance or expansion. The diluted EPS of $0.05 underscores modest profitability in a competitive retail environment.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with thin net income margins suggesting sensitivity to cost pressures or pricing competition. Operating cash flow coverage of capital expenditures (1.87x) indicates adequate reinvestment capacity, but the lack of significant earnings growth highlights challenges in scaling profitability. The capital-light store model may support future efficiency gains if sales momentum improves.

Balance Sheet And Financial Health

Tile Shop’s balance sheet shows $21.0 million in cash and equivalents against $142.6 million in total debt, implying a leveraged position. The debt load may limit financial flexibility, though operating cash flow generation provides some liquidity buffer. Absence of dividends aligns with a focus on debt management and potential reinvestment needs.

Growth Trends And Dividend Policy

Revenue trends are not provided for prior years, making growth assessment difficult. The company does not pay dividends, prioritizing capital allocation toward debt reduction or operational investments. Future growth may hinge on store productivity improvements or e-commerce expansion, though macroeconomic headwinds in housing could temper near-term demand.

Valuation And Market Expectations

With a market capitalization implied by 43.7 million shares outstanding, valuation metrics are not calculable without a share price. Investors likely weigh the company’s niche positioning against its leveraged balance sheet and cyclical exposure to discretionary home spending. Comparable industry multiples would contextualize expectations for margin recovery or top-line growth.

Strategic Advantages And Outlook

Tile Shop’s differentiation through design expertise and supply chain integration offers resilience against commoditization. However, macroeconomic uncertainty and high leverage pose risks. Strategic focus on digital engagement and cost discipline could enhance competitiveness, but execution will be critical to improving returns in a challenging retail landscape.

Sources

Company filings (10-K), CIK 0001552800

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