investorscraft@gmail.com

Intrinsic Value of Foot Locker, Inc. (FL)

Previous Close$25.08
Intrinsic Value
Upside potential
Previous Close
$25.08

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

Foot Locker, Inc. operates as a leading global retailer of athletic footwear and apparel, serving a diverse customer base through its omnichannel presence. The company generates revenue primarily through the sale of branded products from key partners like Nike, Adidas, and Jordan, complemented by private-label offerings. Foot Locker’s market position is bolstered by its strategic partnerships, exclusive product launches, and a strong retail footprint spanning malls, urban centers, and digital platforms. The athletic retail sector is highly competitive, with Foot Locker differentiating itself through curated assortments, in-store experiences, and a focus on sneaker culture. While facing pressure from direct-to-consumer shifts by brands, the company maintains relevance through collaborations and loyalty programs. Its market positioning hinges on balancing wholesale relationships with digital innovation to capture evolving consumer preferences in sportswear.

Revenue Profitability And Efficiency

Foot Locker reported revenue of $7.99 billion for FY2025, with net income of $12 million, reflecting thin margins amid sector headwinds. Diluted EPS stood at $0.13, indicating modest profitability. Operating cash flow of $345 million suggests reasonable operational efficiency, though capital expenditures of $240 million highlight ongoing investments in store refreshes and digital capabilities. The company’s ability to sustain margins will depend on inventory management and demand trends.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with diluted EPS of $0.13 signaling limited near-term scalability. Operating cash flow coverage of capital expenditures suggests adequate reinvestment capacity, but elevated debt levels may pressure returns. Foot Locker’s capital efficiency hinges on optimizing its store portfolio and leveraging digital growth to improve asset turnover.

Balance Sheet And Financial Health

Foot Locker’s balance sheet shows $401 million in cash against $2.78 billion in total debt, indicating leveraged positioning. The absence of dividends aligns with a focus on debt management and reinvestment. Liquidity appears manageable, but sustained free cash flow generation will be critical to maintaining financial flexibility amid macroeconomic uncertainties.

Growth Trends And Dividend Policy

Growth trends reflect sector challenges, with no dividend payouts as the company prioritizes operational turnaround. Foot Locker’s strategy emphasizes store optimization, e-commerce expansion, and brand partnerships to revive top-line momentum. Comparable sales and margin recovery will be key indicators of progress in upcoming periods.

Valuation And Market Expectations

Current valuation likely reflects skepticism around Foot Locker’s ability to navigate brand disintermediation and competitive pressures. Market expectations appear muted, with investors awaiting evidence of sustained profitability improvements and successful execution of strategic initiatives such as loyalty program enhancements and supply chain efficiencies.

Strategic Advantages And Outlook

Foot Locker’s strategic advantages include its strong vendor relationships and niche in sneaker culture, though reliance on third-party brands remains a risk. The outlook depends on balancing wholesale dependencies with direct consumer engagement. Success will require agile adaptation to retail trends, including experiential retail and digital integration, to reclaim market relevance.

Sources

Company 10-K, investor disclosures

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