US · TLF
Tandy Leather Factory, Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Fort Worth, TX 76140-1003
- Website
- tandyleather.com
Price · as of 2025-12-31
$2.34
Market cap 19.12M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $209.18 | +8,839.32% |
| Intrinsic Value(DCF) | $0.95 | -59.4% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $11.74 | +401.5% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $2.79 | $45.97 | $0.14 | $5.63 | $8.46 |
| 2012 | $3.43 | $118.36 | $6.91 | $2.61 | $9.75 |
| 2013 | $4.91 | $68.03 | $3.86 | $7.86 | $10.99 |
| 2014 | $4.54 | $141.92 | $2.59 | $4.75 | $10.91 |
| 2015 | $4.24 | $64.09 | $0.03 | $8.14 | $5.65 |
| 2016 | $4.02 | $43.69 | $0.02 | $9.11 | $4.67 |
| 2017 | $3.94 | $125.66 | $0.00 | $8.75 | $3.55 |
| 2018 | $3.01 | $49.25 | $0.00 | $7.44 | $1.94 |
| 2019 | $2.51 | $46.29 | $0.50 | $5.23 | $0.26 |
| 2020 | $2.06 | $387.05 | $0.00 | $3.06 | $3.05 |
| 2021 | $2.73 | $275.68 | $0.00 | $6.69 | $5.58 |
| 2022 | $2.35 | $144.55 | $0.00 | $6.89 | $0.80 |
| 2023 | $2.44 | $71.39 | $0.00 | $9.02 | $1.43 |
| 2024 | $2.33 | $45.68 | $0.00 | $7.21 | $0.57 |
| 2025 | $2.38 | $209.18 | $0.00 | $0.00 | $11.73 |
AI valuation
Our deep-learning model estimates Tandy Leather Factory, Inc.'s (TLF) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $209.18
- Current price
- $2.34
- AI upside
- +8,839.32%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.95
-59.4% upside
Graham-Dodd
—
— upside
Graham Formula
$11.74
+401.5% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TLF | Tandy Leather Factory, In… | $2.34 | 19.12M | +8,839% | -59% | — | +401% | 2.15 | 0.37 | 0.26 | 1.67 | 0.20 | 0.37 | 57.04% | -1.26% | 11.93% | 16.59% | -1.20% | 11.27% | 0.52 | — | 5.16 | 1.69 | 0.61 | 106773.00% | 260.00% | -61712.00% | -41.29% | -0.06 | -13.66% | 65.03% | 140.00% | 71.98% | -32.08 | -3.82 | 0.40 | 2.74 |
| ARKR | Ark Restaurants Corp. | $6.93 | 24.97M | +3,688% | -59% | — | -52% | -2.79 | 0.78 | 0.15 | -6248.53 | -1.43 | 0.78 | 35.58% | -2.45% | -6.92% | -23.84% | -3.43% | -6.33% | 2.62 | -9.82 | 0.77 | 0.58 | -4651.06 | 19444.00% | -969.00% | -16830.00% | -5.85% | 0.08 | -1.26% | 0.00% | 0.00% | 43.50% | -24.60 | -66.87 | 0.60 | 1.44 |
| EVGO | EVgo, Inc. | $2.74 | 843.87M | +1,020% | +1,384% | — | — | -6.34 | -1.09 | 1.09 | -3.83 | — | -0.86 | 11.43% | -51.23% | -17.26% | 21.14% | 44.24% | -5.47% | -0.35 | — | 1.84 | 1.62 | 0.41 | -1087.00% | 5957.00% | -4792.00% | -36.58% | -0.07 | 34.93% | 0.00% | 0.00% | 0.00% | -1.92 | -2.47 | 0.98 | -0.06 |
| FORD | Forward Industries, Inc. | $9.12 | 15.67M | +8,045% | -81% | — | +69% | -2.39 | 1.57 | 0.15 | -3.32 | — | 6.41 | 20.56% | -6.40% | -6.46% | -69.87% | -53.95% | -12.13% | 1.16 | -30.84 | 1.03 | 0.92 | -0.27 | -5216.00% | -1770.00% | -6221.00% | 7.32% | 0.04 | 9.55% | 0.00% | 0.00% | 16.24% | -2.63 | 14.85 | 0.17 | 0.01 |
| JBDI | JBDI Holdings Limited | $0.71 | 13.59M | — | — | — | -53% | — | — | — | — | — | — | 67.72% | -13.26% | -10.40% | -103.50% | -40.24% | -18.11% | 5.28 | -30.39 | 0.82 | 0.73 | -3.43 | -22138.00% | -1554.00% | -4295.00% | — | 0.33 | 33.47% | — | -68.20% | — | — | — | — | — |
| LITB | LightInTheBox Holding Co.… | $2.64 | 24.13M | +1,517% | -84% | — | +398% | -3.81 | -0.72 | 0.04 | -3.20 | -5.89 | -0.22 | 60.13% | -0.87% | -0.97% | 23.10% | 4.88% | -2.54% | -0.72 | — | 0.35 | 0.24 | 25.55 | 6471.00% | -5944.00% | 13069.00% | -531.49% | -0.62 | 112.77% | 0.00% | 0.00% | 13.03% | -0.48 | -0.02 | 0.00 | -2.52 |
| MOGU | MOGU Inc. | $2.39 | 20.27M | -65% | +82% | +42% | +55% | -2.00 | 0.24 | 0.86 | 5.90 | -41.42 | 0.24 | 39.98% | -71.61% | -44.29% | -11.04% | -67.14% | -6.74% | 0.00 | -101140.00 | 1.51 | 1.18 | 1.86 | 482.00% | -1192.00% | -4206.00% | -64.44% | -0.21 | -51.77% | 0.00% | 0.00% | 0.68% | 2.55 | 3.30 | -1.82 | -14.32 |
| REE | REE Automotive Ltd. | $0.56 | 15.9M | +3,186% | +323% | — | +95,350% | -0.85 | 4.11 | 518.92 | -0.69 | — | 4.11 | -1911.48% | -43239.89% | -61067.76% | -220.85% | -484.83% | -83.34% | 2.19 | -85.64 | 2.28 | 2.04 | 0.20 | -3807.00% | -8862.00% | -1774.00% | -80.58% | -1.91 | -468.82% | 0.00% | 0.00% | 20.06% | -0.93 | -0.96 | 400.83 | -11.23 |
| SBDS | Solo Brands, Inc. | $7.16 | 11.8M | +5,887% | +58% | — | — | -0.23 | 0.21 | 0.09 | -0.40 | -4.21 | -0.59 | 57.26% | -38.42% | -24.94% | -82.92% | -54.01% | -31.22% | 0.16 | -12.47 | 1.41 | 0.42 | -0.13 | 543.00% | -813.00% | -10749.00% | -9.69% | 0.09 | -1.30% | 0.00% | 0.00% | 349.11% | -0.34 | -15.01 | 0.13 | -0.69 |
| TBHC | The Brand House Collectiv… | $1.08 | 24.26M | +494% | -56% | — | — | -0.67 | -0.82 | 0.04 | -28.84 | — | -0.82 | 27.64% | -3.18% | -5.24% | 291.10% | -8.16% | -9.39% | -10.18 | -2.36 | 0.60 | 0.04 | -26.65 | -1806.00% | -583.00% | 1239.00% | -139.16% | -0.13 | -12.59% | 0.00% | 0.00% | 0.00% | -14.63 | -9.49 | 0.47 | 0.23 |
About Tandy Leather Factory, Inc.
Tandy Leather Factory, Inc., together with its subsidiaries, operates as a retailer of leather and leathercraft-related items in North America and Spain. It offers leather, hand tools, hardware, kits, liquids, teaching materials, open workbenches, machinery, and related accessories and supplies. The company also manufactures leather laces, cut leather pieces, do-it-yourself kits, thread laces, belt strips and straps, and Craftaids. In addition, it offers production services, including cutting, splitting, and assembly services to business customers. The company sells its products under the Tandy Leather, Eco-Flo, Craftool, CraftoolPro, Dr. Jackson's, and TandyPro brand names through company-owned stores; and orders generated from its websites, such as tandyleather.com, tandyleather.ca, tandyleather.eu, and tandyleather.com.au. It operates 106 retail stores, including 95 stores in the United States; ten stores in Canada; and one store in Spain. The company was formerly known as The Leather Factory, Inc. and changed its name to Tandy Leather Factory, Inc. in 2005. Tandy Leather Factory, Inc. was founded in 1919 and is headquartered in Fort Worth, Texas.
- CEO
- Johan Hedberg
- Employees
- 414
- Beta
- 0.62
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.95 ÷ $2.34) − 1 = -59.4% (DCF, example).