investorscraft@gmail.com

Intrinsic ValueYETI Holdings, Inc. (YETI)

Previous Close$45.71
Intrinsic Value
Upside potential
Previous Close
$45.71

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

YETI Holdings, Inc. operates in the outdoor and recreational products industry, specializing in premium coolers, drinkware, and gear designed for durability and performance. The company generates revenue through direct-to-consumer (DTC) channels, including e-commerce and branded retail stores, as well as wholesale distribution to outdoor retailers. YETI has carved a niche in the high-end market, leveraging its brand strength to command premium pricing and foster customer loyalty. Its product portfolio caters to outdoor enthusiasts, hunters, and fishermen, with innovations like rotomolded coolers and vacuum-insulated drinkware reinforcing its competitive edge. The company’s market positioning is bolstered by strategic marketing campaigns and partnerships, which emphasize ruggedness and reliability. YETI’s focus on sustainability and product innovation further differentiates it in a crowded sector, appealing to environmentally conscious consumers. Despite competition from lower-cost alternatives, YETI maintains a stronghold in the premium segment, supported by its cult-like following and consistent product quality.

Revenue Profitability And Efficiency

YETI reported revenue of $1.83 billion for FY 2024, with net income of $175.7 million, reflecting a net margin of approximately 9.6%. The company’s diluted EPS stood at $2.05, demonstrating solid profitability. Operating cash flow was robust at $261.4 million, though capital expenditures of $41.8 million indicate ongoing investments in growth and infrastructure. These metrics highlight YETI’s ability to convert sales into earnings efficiently.

Earnings Power And Capital Efficiency

YETI’s earnings power is evident in its ability to sustain profitability despite macroeconomic headwinds. The company’s capital efficiency is supported by a disciplined approach to inventory management and DTC expansion, which enhances margins. With no dividends paid, YETI reinvests cash flows into product development and market expansion, aiming to sustain long-term growth and shareholder value.

Balance Sheet And Financial Health

YETI maintains a strong balance sheet, with $358.8 million in cash and equivalents against total debt of $172.5 million, indicating a healthy liquidity position. The low debt-to-equity ratio suggests prudent financial management, providing flexibility for strategic initiatives. Shareholders’ equity remains robust, underpinning the company’s financial stability and capacity to weather market fluctuations.

Growth Trends And Dividend Policy

YETI has demonstrated consistent revenue growth, driven by product innovation and DTC channel expansion. The company does not currently pay dividends, opting instead to reinvest profits into growth opportunities. This strategy aligns with its focus on scaling operations and enhancing brand equity, positioning YETI for sustained top-line expansion in the outdoor lifestyle market.

Valuation And Market Expectations

YETI’s valuation reflects its premium brand positioning and growth potential. Market expectations are anchored on its ability to maintain pricing power and expand margins through DTC sales. Investors likely weigh its strong cash flow generation against competitive pressures, with the stock priced for continued execution on strategic priorities.

Strategic Advantages And Outlook

YETI’s strategic advantages include a loyal customer base, innovative product pipeline, and scalable DTC model. The outlook remains positive, supported by demand for premium outdoor gear and international expansion opportunities. Risks include competition and macroeconomic sensitivity, but YETI’s brand strength and operational discipline position it well for long-term success.

Sources

YETI Holdings, Inc. 10-K (FY 2024), 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