investorscraft@gmail.com

Intrinsic ValuePriceSmart, Inc. (PSMT)

Previous Close$142.21
Intrinsic Value
Upside potential
Previous Close
$142.21

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

PriceSmart, Inc. operates as a membership-based warehouse club operator in Latin America and the Caribbean, serving urban and suburban middle-income consumers. The company generates revenue primarily through membership fees and the sale of high-quality, competitively priced merchandise, including groceries, electronics, and household goods. Its business model mirrors that of leading global warehouse clubs, leveraging bulk purchasing and efficient supply chain management to offer value to members. PriceSmart differentiates itself through localized product assortments tailored to regional preferences, ensuring relevance in diverse markets. The company operates in a competitive retail landscape but maintains a strong foothold due to its focus on customer loyalty, cost efficiency, and strategic store locations. Its market position is reinforced by limited competition in the membership warehouse segment across its operating regions, allowing it to capture consistent demand from cost-conscious shoppers seeking quality and convenience.

Revenue Profitability And Efficiency

PriceSmart reported revenue of $4.91 billion for FY 2024, with net income of $138.9 million, reflecting a net margin of approximately 2.8%. Diluted EPS stood at $4.57, demonstrating steady profitability. Operating cash flow was $207.6 million, while capital expenditures totaled $168.5 million, indicating disciplined reinvestment in store operations and infrastructure. The company’s ability to maintain profitability amid regional economic variability underscores its operational resilience.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its membership-based model, which provides a recurring revenue stream and enhances customer retention. Capital efficiency is evident in its ability to generate operating cash flow that covers capital expenditures, with room for strategic growth initiatives. The balance between reinvestment and profitability suggests a sustainable approach to scaling operations in target markets.

Balance Sheet And Financial Health

PriceSmart’s balance sheet remains solid, with $125.4 million in cash and equivalents and total debt of $249.6 million, reflecting a manageable leverage position. The company’s liquidity and moderate debt levels provide flexibility for future investments or economic downturns. Shareholders’ equity is supported by consistent earnings retention, reinforcing financial stability.

Growth Trends And Dividend Policy

Growth trends indicate steady revenue expansion, driven by store openings and same-store sales improvements. The company paid a dividend of $0.63 per share, reflecting a commitment to returning capital to shareholders while retaining earnings for growth. This balanced approach aligns with its long-term strategy of sustainable expansion and shareholder value creation.

Valuation And Market Expectations

The market appears to value PriceSmart’s consistent execution and regional market strength. Trading multiples reflect expectations of moderate growth, with investors likely weighing the company’s ability to navigate regional economic challenges against its proven business model. The stock’s performance will hinge on continued membership growth and operational efficiency.

Strategic Advantages And Outlook

PriceSmart’s strategic advantages include its membership model, localized merchandising, and efficient supply chain. The outlook remains positive, with opportunities for expansion in underserved markets and potential margin improvements through scale. However, macroeconomic volatility in Latin America and currency fluctuations pose risks. The company’s focus on cost control and customer loyalty positions it well for sustained growth.

Sources

10-K filing, CIK 0001041803

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