investorscraft@gmail.com

Intrinsic ValueUnifi, Inc. (UFI)

Previous Close$4.51
Intrinsic Value
Upside potential
Previous Close
$4.51

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

Unifi, Inc. operates as a diversified manufacturer of synthetic and recycled performance fibers, catering primarily to the textile, apparel, and automotive industries. The company generates revenue through the production and sale of specialized yarns, including its flagship REPREVE® recycled fiber, which is derived from post-consumer plastic bottles. Unifi serves a global customer base, leveraging innovation and sustainability as key differentiators in a competitive market dominated by large-scale textile producers. The company’s market position is bolstered by its focus on eco-friendly solutions, though it faces pricing pressures from commoditized segments and volatile raw material costs. Unifi’s diversified product portfolio and strategic partnerships with major brands provide some insulation against cyclical demand fluctuations, but its niche focus limits economies of scale compared to vertically integrated competitors.

Revenue Profitability And Efficiency

Unifi reported revenue of $582.2 million for FY 2024, reflecting ongoing challenges in demand and pricing. The company posted a net loss of $47.4 million, with diluted EPS of -$2.61, underscoring margin compression and operational inefficiencies. Operating cash flow was $2.1 million, while capital expenditures of $11.2 million indicate restrained investment amid financial headwinds.

Earnings Power And Capital Efficiency

The negative earnings and weak cash flow generation highlight Unifi’s strained earnings power. Elevated debt levels and limited free cash flow suggest capital efficiency remains a concern, with reinvestment capacity constrained by profitability challenges. The company’s ability to improve returns hinges on cost optimization and higher-margin product adoption.

Balance Sheet And Financial Health

Unifi’s balance sheet shows $26.8 million in cash against $138.4 million in total debt, signaling moderate liquidity risk. The net debt position and lack of dividend payments reflect a focus on preserving capital, though leverage could pressure financial flexibility if losses persist.

Growth Trends And Dividend Policy

Growth trends remain muted, with no dividend distributions as the company prioritizes debt management. Unifi’s reliance on sustainable fiber innovation offers long-term potential, but near-term growth depends on macroeconomic recovery in key end markets like apparel and automotive.

Valuation And Market Expectations

The market appears to price Unifi as a turnaround play, with valuation reflecting skepticism about near-term profitability. Investor expectations are likely tempered by cyclical risks and the company’s niche positioning in a competitive industry.

Strategic Advantages And Outlook

Unifi’s strategic advantages lie in its REPREVE® brand and sustainability focus, which align with growing ESG demand. However, the outlook remains cautious due to operational challenges and macroeconomic uncertainty. Success hinges on executing cost reductions and scaling high-value recycled fiber sales.

Sources

Company filings (10-K), Bloomberg

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