investorscraft@gmail.com

Intrinsic ValueZumiez Inc. (ZUMZ)

Previous Close$20.22
Intrinsic Value
Upside potential
Previous Close
$20.22

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

Zumiez Inc. operates as a specialty retailer focused on youth culture, offering apparel, footwear, accessories, and hardgoods tailored to action sports, streetwear, and music-inspired fashion. The company primarily serves teens and young adults through its e-commerce platform and a network of physical stores across North America, Europe, and Australia. Zumiez differentiates itself by curating niche brands and fostering a community-driven shopping experience, often hosting in-store events and collaborations with influencers to strengthen brand loyalty. Its revenue model relies on direct retail sales, with a growing emphasis on digital channels to complement its brick-and-mortar presence. The company competes in the highly fragmented youth apparel sector, where trends shift rapidly, requiring agile inventory management and deep cultural insights. Despite facing stiff competition from fast-fashion retailers and online marketplaces, Zumiez maintains a distinct position by catering to subcultures underserved by mainstream retailers.

Revenue Profitability And Efficiency

Zumiez reported revenue of $889.2 million for FY 2025, with a net loss of $1.7 million, reflecting margin pressures in a challenging retail environment. Diluted EPS stood at -$0.09, indicating subdued profitability. Operating cash flow of $20.7 million suggests some operational resilience, while minimal capital expenditures ($109,000) point to restrained investment amid uncertain demand.

Earnings Power And Capital Efficiency

The company’s negative net income and thin operating cash flow highlight limited earnings power in the near term. With modest capital expenditures, Zumiez appears focused on preserving liquidity rather than aggressive expansion, though this may constrain long-term growth if not balanced with strategic reinvestment.

Balance Sheet And Financial Health

Zumiez holds $112.7 million in cash and equivalents against $199.8 million in total debt, indicating a leveraged but manageable position. The absence of dividends aligns with its focus on financial flexibility, though debt levels warrant monitoring given the cyclical nature of its target market.

Growth Trends And Dividend Policy

Top-line growth remains muted, with no dividend payouts as the company prioritizes liquidity. The lack of a dividend policy underscores its reinvestment priorities, though sustained losses could necessitate further cost optimization or debt management.

Valuation And Market Expectations

The market likely prices Zumiez as a turnaround play, with valuation metrics reflecting skepticism about near-term profitability. Investors may weigh its niche positioning against broader retail headwinds, including shifting consumer preferences and digital competition.

Strategic Advantages And Outlook

Zumiez’s deep ties to youth subcultures and curated brand selection provide a defensible niche, but macroeconomic pressures and sector volatility pose risks. Success hinges on balancing digital growth with store profitability, while maintaining relevance in a fast-evolving market.

Sources

Zumiez Inc. FY 2025 10-K, company filings

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