investorscraft@gmail.com

Intrinsic Value of Five Below, Inc. (FIVE)

Previous Close$129.46
Intrinsic Value
Upside potential
Previous Close
$129.46

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

Five Below, Inc. operates as a specialty value retailer targeting teens and pre-teens with a curated assortment of trend-right products priced at $5 and below. The company’s revenue model is driven by high-volume, low-margin sales across categories including toys, tech, candy, room decor, and seasonal items. Its stores are designed to offer a treasure-hunt shopping experience, fostering repeat visits and impulse purchases. Five Below competes in the discount retail sector, differentiating itself through a youthful, vibrant brand and a focus on affordability. The company has carved a niche by balancing cost-consciousness with trendy merchandise, appealing to budget-aware families and younger demographics. Its expansion strategy emphasizes suburban and urban locations, leveraging high foot traffic areas to maximize sales density. Five Below’s market positioning is reinforced by its ability to adapt quickly to shifting consumer preferences, ensuring its product mix remains relevant. The retailer’s scalable store model and efficient supply chain support its growth ambitions in a competitive landscape dominated by larger discount chains and e-commerce players.

Revenue Profitability And Efficiency

Five Below reported revenue of $3.88 billion for FY 2025, with net income of $253.6 million, reflecting a net margin of approximately 6.5%. The company generated $430.6 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures totaled $324 million, indicating continued investment in store expansion and operational infrastructure. Diluted EPS stood at $1.15, supported by efficient cost management and revenue growth.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to maintain profitability despite its low-price-point model. Five Below’s capital efficiency is evident in its disciplined store rollout and inventory turnover, which aligns with its high-volume strategy. The absence of dividends suggests reinvestment of earnings into growth initiatives, further enhancing long-term shareholder value.

Balance Sheet And Financial Health

Five Below’s balance sheet shows $331.7 million in cash and equivalents against total debt of $1.98 billion, indicating a leveraged but manageable position. The company’s liquidity appears adequate to support its expansion plans, with operating cash flow covering interest obligations and growth-related expenditures. The debt level reflects strategic borrowing to fuel store openings and operational scaling.

Growth Trends And Dividend Policy

Five Below has pursued aggressive store growth, with revenue increasing steadily over recent years. The company does not pay dividends, opting instead to reinvest profits into expansion and market penetration. This aligns with its strategy to capture a larger share of the value retail segment, particularly in underserved markets.

Valuation And Market Expectations

The market values Five Below based on its growth trajectory and scalability, with investors likely pricing in future store openings and same-store sales improvements. The company’s valuation multiples reflect optimism about its ability to sustain mid-single-digit margins while expanding its footprint. Competitive pressures and consumer spending trends remain key variables influencing expectations.

Strategic Advantages And Outlook

Five Below’s strategic advantages include its niche focus, agile merchandising, and cost-efficient operations. The outlook hinges on successful execution of its store expansion and ability to maintain relevance with younger consumers. Macroeconomic factors, such as inflation and disposable income trends, could impact performance, but the company’s value proposition positions it resiliently in a challenging retail environment.

Sources

10-K filing, company investor relations

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