investorscraft@gmail.com

Intrinsic Value of Harley-Davidson, Inc. (HOG)

Previous Close$24.62
Intrinsic Value
Upside potential
Previous Close
$24.62

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, company investor relations

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