investorscraft@gmail.com

Intrinsic ValueV.F. Corporation (VFP.DE)

Previous Close11.33
Intrinsic Value
Upside potential
Previous Close
11.33

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

V.F. Corporation operates as a global leader in branded lifestyle apparel, footwear, and accessories, serving diverse consumer segments through its portfolio of iconic brands such as The North Face, Vans, Timberland, and Dickies. The company’s revenue model is diversified across wholesale, direct-to-consumer (DTC), and e-commerce channels, with a strong emphasis on outdoor, active, and workwear categories. Its products cater to performance-driven and fashion-conscious consumers, leveraging brand loyalty and innovation to maintain competitive positioning. V.F. Corporation’s market presence spans specialty retailers, department stores, and digital platforms, supported by a vertically integrated supply chain. The company faces competition from both premium and value-oriented apparel manufacturers but differentiates itself through heritage branding and sustainability initiatives. Despite macroeconomic pressures, its multi-brand strategy provides resilience across varying consumer trends.

Revenue Profitability And Efficiency

V.F. Corporation reported revenue of €10.45 billion for FY 2024, reflecting its broad market reach. However, net income stood at a loss of €968.9 million, driven by restructuring costs and macroeconomic headwinds. Operating cash flow remained positive at €1.01 billion, indicating underlying operational resilience. Capital expenditures were modest at €145.8 million, suggesting disciplined investment in growth and DTC expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€2.49 highlights near-term profitability challenges, though its strong brand equity supports long-term earnings potential. Operating cash flow coverage of debt obligations demonstrates capital efficiency, but elevated leverage (total debt of €7.43 billion) requires careful management. Asset turnover and working capital metrics will be critical for improving returns amid restructuring efforts.

Balance Sheet And Financial Health

V.F. Corporation’s balance sheet shows €674.6 million in cash and equivalents against €7.43 billion in total debt, signaling high leverage. Liquidity is supported by operating cash flow, but debt reduction remains a priority. The company’s current ratio and interest coverage ratios warrant monitoring given its negative net income and restructuring phase.

Growth Trends And Dividend Policy

Revenue growth has been tempered by sector-wide softness, though DTC and e-commerce channels offer expansion opportunities. The company maintained a dividend of €0.3455 per share, reflecting commitment to shareholders despite earnings pressure. Long-term growth hinges on brand revitalization, cost optimization, and geographic diversification, particularly in Asia-Pacific markets.

Valuation And Market Expectations

With a market cap of €4.1 billion and a beta of 1.71, V.F. Corporation is viewed as a higher-risk investment amid cyclical headwinds. The stock’s valuation reflects expectations for a turnaround, with investors weighing brand strength against execution risks. Comparables suggest potential upside if margin recovery and debt management improve.

Strategic Advantages And Outlook

V.F. Corporation’s strategic advantages lie in its diversified brand portfolio and global distribution network. Near-term challenges include debt reduction and margin improvement, but long-term opportunities exist in sustainability-driven product innovation and DTC growth. The outlook remains cautious but optimistic, contingent on successful restructuring and consumer demand recovery.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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