Previous Close | $24.62 |
Intrinsic Value | $12.80 |
Upside potential | -48% |
Data is not available at this time.
Harley-Davidson, Inc. is a globally recognized leader in the heavyweight motorcycle industry, renowned for its iconic brand and premium cruiser motorcycles. The company operates through two primary segments: Motorcycles & Related Products, which generates revenue from bike sales, parts, accessories, and apparel, and Financial Services, offering financing and insurance solutions to dealers and customers. Harley-Davidson dominates the U.S. market but faces intensifying competition from international players like Honda and BMW, as well as shifting consumer preferences toward electric and adventure bikes. Its brand loyalty and heritage provide a competitive edge, though the company must navigate evolving regulatory and demographic trends to sustain growth. The firm’s strategic focus includes expanding its electric vehicle lineup under the LiveWire brand and enhancing direct-to-consumer sales channels to strengthen its market position.
In FY 2024, Harley-Davidson reported revenue of $5.19 billion, with net income of $455.4 million, translating to diluted EPS of $3.44. Operating cash flow stood at $1.06 billion, reflecting strong cash generation, while capital expenditures totaled $196.6 million. The company maintains a disciplined approach to cost management, though margin pressures persist due to rising input costs and competitive pricing dynamics in the motorcycle sector.
Harley-Davidson’s earnings power is supported by its high-margin parts and accessories business, alongside financing income from its captive financial arm. However, capital efficiency is tempered by significant debt levels, with total debt at $7.03 billion against cash reserves of $1.59 billion. The firm’s ability to generate consistent free cash flow supports reinvestment and shareholder returns, but leverage remains a key monitorable.
The company’s balance sheet shows liquidity with $1.59 billion in cash and equivalents, but its financial health is weighed down by $7.03 billion in total debt. This elevated leverage ratio necessitates careful debt management, particularly as interest rates remain volatile. Harley-Davidson’s financial services segment contributes to earnings but also adds credit risk exposure, requiring robust underwriting standards.
Harley-Davidson’s growth is challenged by stagnant motorcycle demand in its core U.S. market, though international expansion and electric vehicle initiatives offer potential upside. The company paid a dividend of $0.6975 per share in FY 2024, reflecting a commitment to returning capital to shareholders. However, dividend sustainability depends on improving top-line growth and managing debt obligations effectively.
The market values Harley-Davidson at a moderate earnings multiple, reflecting skepticism about long-term growth amid industry headwinds. Investor expectations hinge on successful execution of its electric vehicle strategy and margin improvement initiatives. The stock’s performance will likely correlate with macroeconomic conditions impacting discretionary consumer spending.
Harley-Davidson’s brand equity and loyal customer base provide enduring advantages, but the company must innovate to attract younger riders and expand globally. The LiveWire electric motorcycle division represents a critical growth vector, though adoption rates remain uncertain. Near-term challenges include inflationary pressures and competitive threats, but strategic pivots toward electrification and digital sales could reinvigorate long-term prospects.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |